Highlights

[PMCORP] QoQ Quarter Result on 2013-06-30 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -97.87%    YoY -     -98.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 17,193 24,403 18,907 17,869 19,614 27,170 21,804 -14.66%
  QoQ % -29.55% 29.07% 5.81% -8.90% -27.81% 24.61% -
  Horiz. % 78.85% 111.92% 86.71% 81.95% 89.96% 124.61% 100.00%
PBT 1,937 -4,761 23,037 94 741 5,582 1,932 0.17%
  QoQ % 140.68% -120.67% 24,407.45% -87.31% -86.73% 188.92% -
  Horiz. % 100.26% -246.43% 1,192.39% 4.87% 38.35% 288.92% 100.00%
Tax -256 98 -201 -85 -318 -397 -398 -25.51%
  QoQ % -361.22% 148.76% -136.47% 73.27% 19.90% 0.25% -
  Horiz. % 64.32% -24.62% 50.50% 21.36% 79.90% 99.75% 100.00%
NP 1,681 -4,663 22,836 9 423 5,185 1,534 6.30%
  QoQ % 136.05% -120.42% 253,633.33% -97.87% -91.84% 238.01% -
  Horiz. % 109.58% -303.98% 1,488.66% 0.59% 27.57% 338.01% 100.00%
NP to SH 1,681 -4,663 22,836 9 423 5,185 1,534 6.30%
  QoQ % 136.05% -120.42% 253,633.33% -97.87% -91.84% 238.01% -
  Horiz. % 109.58% -303.98% 1,488.66% 0.59% 27.57% 338.01% 100.00%
Tax Rate 13.22 % - % 0.87 % 90.43 % 42.91 % 7.11 % 20.60 % -25.62%
  QoQ % 0.00% 0.00% -99.04% 110.74% 503.52% -65.49% -
  Horiz. % 64.17% 0.00% 4.22% 438.98% 208.30% 34.51% 100.00%
Total Cost 15,512 29,066 -3,929 17,860 19,191 21,985 20,270 -16.35%
  QoQ % -46.63% 839.78% -122.00% -6.94% -12.71% 8.46% -
  Horiz. % 76.53% 143.39% -19.38% 88.11% 94.68% 108.46% 100.00%
Net Worth 345,839 342,540 336,134 313,253 311,765 315,236 307,585 8.14%
  QoQ % 0.96% 1.91% 7.30% 0.48% -1.10% 2.49% -
  Horiz. % 112.44% 111.36% 109.28% 101.84% 101.36% 102.49% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 345,839 342,540 336,134 313,253 311,765 315,236 307,585 8.14%
  QoQ % 0.96% 1.91% 7.30% 0.48% -1.10% 2.49% -
  Horiz. % 112.44% 111.36% 109.28% 101.84% 101.36% 102.49% 100.00%
NOSH 708,397 704,090 708,397 708,397 708,397 708,397 708,397 -
  QoQ % 0.61% -0.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.39% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.78 % -19.11 % 120.78 % 0.05 % 2.16 % 19.08 % 7.04 % 24.53%
  QoQ % 151.18% -115.82% 241,459.98% -97.69% -88.68% 171.02% -
  Horiz. % 138.92% -271.45% 1,715.62% 0.71% 30.68% 271.02% 100.00%
ROE 0.49 % -1.36 % 6.79 % 0.00 % 0.14 % 1.64 % 0.50 % -1.34%
  QoQ % 136.03% -120.03% 0.00% 0.00% -91.46% 228.00% -
  Horiz. % 98.00% -272.00% 1,358.00% 0.00% 28.00% 328.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.43 3.47 2.67 2.52 2.77 3.84 3.08 -14.63%
  QoQ % -29.97% 29.96% 5.95% -9.03% -27.86% 24.68% -
  Horiz. % 78.90% 112.66% 86.69% 81.82% 89.94% 124.68% 100.00%
EPS 0.24 -0.66 3.22 0.00 0.06 0.73 0.22 5.98%
  QoQ % 136.36% -120.50% 0.00% 0.00% -91.78% 231.82% -
  Horiz. % 109.09% -300.00% 1,463.64% 0.00% 27.27% 331.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4882 0.4865 0.4745 0.4422 0.4401 0.4450 0.4342 8.14%
  QoQ % 0.35% 2.53% 7.30% 0.48% -1.10% 2.49% -
  Horiz. % 112.44% 112.05% 109.28% 101.84% 101.36% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.22 3.16 2.44 2.31 2.54 3.51 2.82 -14.75%
  QoQ % -29.75% 29.51% 5.63% -9.06% -27.64% 24.47% -
  Horiz. % 78.72% 112.06% 86.52% 81.91% 90.07% 124.47% 100.00%
EPS 0.22 -0.60 2.95 0.00 0.05 0.67 0.20 6.57%
  QoQ % 136.67% -120.34% 0.00% 0.00% -92.54% 235.00% -
  Horiz. % 110.00% -300.00% 1,475.00% 0.00% 25.00% 335.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4472 0.4429 0.4346 0.4051 0.4031 0.4076 0.3977 8.14%
  QoQ % 0.97% 1.91% 7.28% 0.50% -1.10% 2.49% -
  Horiz. % 112.45% 111.37% 109.28% 101.86% 101.36% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2150 0.2200 0.1800 0.1350 0.1000 0.1000 0.0900 -
P/RPS 8.86 6.35 6.74 5.35 3.61 2.61 2.92 109.73%
  QoQ % 39.53% -5.79% 25.98% 48.20% 38.31% -10.62% -
  Horiz. % 303.42% 217.47% 230.82% 183.22% 123.63% 89.38% 100.00%
P/EPS 90.60 -33.22 5.58 10,625.96 167.47 13.66 41.56 68.21%
  QoQ % 372.73% -695.34% -99.95% 6,244.99% 1,125.99% -67.13% -
  Horiz. % 218.00% -79.93% 13.43% 25,567.76% 402.96% 32.87% 100.00%
EY 1.10 -3.01 17.91 0.01 0.60 7.32 2.41 -40.75%
  QoQ % 136.54% -116.81% 179,000.00% -98.33% -91.80% 203.73% -
  Horiz. % 45.64% -124.90% 743.15% 0.41% 24.90% 303.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.45 0.38 0.31 0.23 0.22 0.21 63.81%
  QoQ % -2.22% 18.42% 22.58% 34.78% 4.55% 4.76% -
  Horiz. % 209.52% 214.29% 180.95% 147.62% 109.52% 104.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 -
Price 0.2250 0.2500 0.2700 0.1450 0.1700 0.0950 0.0900 -
P/RPS 9.27 7.21 10.12 5.75 6.14 2.48 2.92 116.16%
  QoQ % 28.57% -28.75% 76.00% -6.35% 147.58% -15.07% -
  Horiz. % 317.47% 246.92% 346.58% 196.92% 210.27% 84.93% 100.00%
P/EPS 94.82 -37.75 8.38 11,413.06 284.70 12.98 41.56 73.39%
  QoQ % 351.18% -550.48% -99.93% 3,908.80% 2,093.37% -68.77% -
  Horiz. % 228.15% -90.83% 20.16% 27,461.64% 685.03% 31.23% 100.00%
EY 1.05 -2.65 11.94 0.01 0.35 7.70 2.41 -42.56%
  QoQ % 139.62% -122.19% 119,300.00% -97.14% -95.45% 219.50% -
  Horiz. % 43.57% -109.96% 495.44% 0.41% 14.52% 319.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.51 0.57 0.33 0.39 0.21 0.21 68.75%
  QoQ % -9.80% -10.53% 72.73% -15.38% 85.71% 0.00% -
  Horiz. % 219.05% 242.86% 271.43% 157.14% 185.71% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS