Highlights

[PMCORP] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     244.53%    YoY -     316.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,007 16,853 21,288 19,108 16,436 21,739 21,358 -14.13%
  QoQ % 0.91% -20.83% 11.41% 16.26% -24.39% 1.78% -
  Horiz. % 79.63% 78.91% 99.67% 89.47% 76.95% 101.78% 100.00%
PBT -303 -147 -2,045 4,524 -3,394 -2,996 -3,901 -81.88%
  QoQ % -106.12% 92.81% -145.20% 233.29% -13.28% 23.20% -
  Horiz. % 7.77% 3.77% 52.42% -115.97% 87.00% 76.80% 100.00%
Tax 178 203 -187 -89 214 -408 119 30.89%
  QoQ % -12.32% 208.56% -110.11% -141.59% 152.45% -442.86% -
  Horiz. % 149.58% 170.59% -157.14% -74.79% 179.83% -342.86% 100.00%
NP -125 56 -2,232 4,435 -3,180 -3,404 -3,782 -89.77%
  QoQ % -323.21% 102.51% -150.33% 239.47% 6.58% 9.99% -
  Horiz. % 3.31% -1.48% 59.02% -117.27% 84.08% 90.01% 100.00%
NP to SH -103 63 -2,235 4,424 -3,061 -3,597 -3,837 -91.09%
  QoQ % -263.49% 102.82% -150.52% 244.53% 14.90% 6.25% -
  Horiz. % 2.68% -1.64% 58.25% -115.30% 79.78% 93.75% 100.00%
Tax Rate - % - % - % 1.97 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 17,132 16,797 23,520 14,673 19,616 25,143 25,140 -22.61%
  QoQ % 1.99% -28.58% 60.29% -25.20% -21.98% 0.01% -
  Horiz. % 68.15% 66.81% 93.56% 58.37% 78.03% 100.01% 100.00%
Net Worth 442,900 275,310 314,040 336,580 329,093 326,339 322,236 23.69%
  QoQ % 60.87% -12.33% -6.70% 2.28% 0.84% 1.27% -
  Horiz. % 137.45% 85.44% 97.46% 104.45% 102.13% 101.27% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 442,900 275,310 314,040 336,580 329,093 326,339 322,236 23.69%
  QoQ % 60.87% -12.33% -6.70% 2.28% 0.84% 1.27% -
  Horiz. % 137.45% 85.44% 97.46% 104.45% 102.13% 101.27% 100.00%
NOSH 1,030,000 630,000 719,285 713,548 711,860 705,294 710,555 28.17%
  QoQ % 63.49% -12.41% 0.80% 0.24% 0.93% -0.74% -
  Horiz. % 144.96% 88.66% 101.23% 100.42% 100.18% 99.26% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.73 % 0.33 % -10.48 % 23.21 % -19.35 % -15.66 % -17.71 % -88.14%
  QoQ % -321.21% 103.15% -145.15% 219.95% -23.56% 11.58% -
  Horiz. % 4.12% -1.86% 59.18% -131.06% 109.26% 88.42% 100.00%
ROE -0.02 % 0.02 % -0.71 % 1.31 % -0.93 % -1.10 % -1.19 % -93.49%
  QoQ % -200.00% 102.82% -154.20% 240.86% 15.45% 7.56% -
  Horiz. % 1.68% -1.68% 59.66% -110.08% 78.15% 92.44% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.65 2.68 2.96 2.68 2.31 3.08 3.01 -33.09%
  QoQ % -38.43% -9.46% 10.45% 16.02% -25.00% 2.33% -
  Horiz. % 54.82% 89.04% 98.34% 89.04% 76.74% 102.33% 100.00%
EPS -0.01 0.01 -0.32 0.62 -0.43 -0.51 -0.54 -93.05%
  QoQ % -200.00% 103.12% -151.61% 244.19% 15.69% 5.56% -
  Horiz. % 1.85% -1.85% 59.26% -114.81% 79.63% 94.44% 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 0.4300 0.4370 0.4366 0.4717 0.4623 0.4627 0.4535 -3.49%
  QoQ % -1.60% 0.09% -7.44% 2.03% -0.09% 2.03% -
  Horiz. % 94.82% 96.36% 96.27% 104.01% 101.94% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.20 2.18 2.75 2.47 2.13 2.81 2.76 -14.07%
  QoQ % 0.92% -20.73% 11.34% 15.96% -24.20% 1.81% -
  Horiz. % 79.71% 78.99% 99.64% 89.49% 77.17% 101.81% 100.00%
EPS -0.01 0.01 -0.29 0.57 -0.40 -0.47 -0.50 -92.68%
  QoQ % -200.00% 103.45% -150.88% 242.50% 14.89% 6.00% -
  Horiz. % 2.00% -2.00% 58.00% -114.00% 80.00% 94.00% 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 0.5727 0.3560 0.4061 0.4352 0.4255 0.4220 0.4167 23.69%
  QoQ % 60.87% -12.34% -6.69% 2.28% 0.83% 1.27% -
  Horiz. % 137.44% 85.43% 97.46% 104.44% 102.11% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1100 0.1200 0.1200 0.1200 0.1200 0.1400 0.1300 -
P/RPS 6.66 4.49 4.05 4.48 5.20 4.54 4.32 33.56%
  QoQ % 48.33% 10.86% -9.60% -13.85% 14.54% 5.09% -
  Horiz. % 154.17% 103.94% 93.75% 103.70% 120.37% 105.09% 100.00%
P/EPS -1,100.00 1,200.00 -38.62 19.35 -27.91 -27.45 -24.07 1,187.22%
  QoQ % -191.67% 3,207.20% -299.59% 169.33% -1.68% -14.04% -
  Horiz. % 4,570.00% -4,985.46% 160.45% -80.39% 115.95% 114.04% 100.00%
EY -0.09 0.08 -2.59 5.17 -3.58 -3.64 -4.15 -92.28%
  QoQ % -212.50% 103.09% -150.10% 244.41% 1.65% 12.29% -
  Horiz. % 2.17% -1.93% 62.41% -124.58% 86.27% 87.71% 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 0.26 0.27 0.27 0.25 0.26 0.30 0.29 -7.04%
  QoQ % -3.70% 0.00% 8.00% -3.85% -13.33% 3.45% -
  Horiz. % 89.66% 93.10% 93.10% 86.21% 89.66% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 25/05/10 23/02/10 -
Price 0.0900 0.1200 0.1300 0.1300 0.1300 0.1200 0.1300 -
P/RPS 5.45 4.49 4.39 4.85 5.63 3.89 4.32 16.80%
  QoQ % 21.38% 2.28% -9.48% -13.85% 44.73% -9.95% -
  Horiz. % 126.16% 103.94% 101.62% 112.27% 130.32% 90.05% 100.00%
P/EPS -900.00 1,200.00 -41.84 20.97 -30.23 -23.53 -24.07 1,025.62%
  QoQ % -175.00% 2,968.07% -299.52% 169.37% -28.47% 2.24% -
  Horiz. % 3,739.09% -4,985.46% 173.83% -87.12% 125.59% 97.76% 100.00%
EY -0.11 0.08 -2.39 4.77 -3.31 -4.25 -4.15 -91.17%
  QoQ % -237.50% 103.35% -150.10% 244.11% 22.12% -2.41% -
  Horiz. % 2.65% -1.93% 57.59% -114.94% 79.76% 102.41% 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 0.21 0.27 0.30 0.28 0.28 0.26 0.29 -19.41%
  QoQ % -22.22% -10.00% 7.14% 0.00% 7.69% -10.34% -
  Horiz. % 72.41% 93.10% 103.45% 96.55% 96.55% 89.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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