Highlights

[PMCORP] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     123.62%    YoY -     82.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,869 19,614 27,170 21,804 17,817 18,820 26,399 -22.93%
  QoQ % -8.90% -27.81% 24.61% 22.38% -5.33% -28.71% -
  Horiz. % 67.69% 74.30% 102.92% 82.59% 67.49% 71.29% 100.00%
PBT 94 741 5,582 1,932 468 703 2,813 -89.65%
  QoQ % -87.31% -86.73% 188.92% 312.82% -33.43% -75.01% -
  Horiz. % 3.34% 26.34% 198.44% 68.68% 16.64% 24.99% 100.00%
Tax -85 -318 -397 -398 218 -110 -801 -77.62%
  QoQ % 73.27% 19.90% 0.25% -282.57% 298.18% 86.27% -
  Horiz. % 10.61% 39.70% 49.56% 49.69% -27.22% 13.73% 100.00%
NP 9 423 5,185 1,534 686 593 2,012 -97.29%
  QoQ % -97.87% -91.84% 238.01% 123.62% 15.68% -70.53% -
  Horiz. % 0.45% 21.02% 257.70% 76.24% 34.10% 29.47% 100.00%
NP to SH 9 423 5,185 1,534 686 593 1,939 -97.23%
  QoQ % -97.87% -91.84% 238.01% 123.62% 15.68% -69.42% -
  Horiz. % 0.46% 21.82% 267.41% 79.11% 35.38% 30.58% 100.00%
Tax Rate 90.43 % 42.91 % 7.11 % 20.60 % -46.58 % 15.65 % 28.47 % 116.23%
  QoQ % 110.74% 503.52% -65.49% 144.22% -397.64% -45.03% -
  Horiz. % 317.63% 150.72% 24.97% 72.36% -163.61% 54.97% 100.00%
Total Cost 17,860 19,191 21,985 20,270 17,131 18,227 24,387 -18.77%
  QoQ % -6.94% -12.71% 8.46% 18.32% -6.01% -25.26% -
  Horiz. % 73.24% 78.69% 90.15% 83.12% 70.25% 74.74% 100.00%
Net Worth 313,253 311,765 315,236 307,585 307,798 309,215 303,988 2.02%
  QoQ % 0.48% -1.10% 2.49% -0.07% -0.46% 1.72% -
  Horiz. % 103.05% 102.56% 103.70% 101.18% 101.25% 101.72% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 313,253 311,765 315,236 307,585 307,798 309,215 303,988 2.02%
  QoQ % 0.48% -1.10% 2.49% -0.07% -0.46% 1.72% -
  Horiz. % 103.05% 102.56% 103.70% 101.18% 101.25% 101.72% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 708,597 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.05 % 2.16 % 19.08 % 7.04 % 3.85 % 3.15 % 7.62 % -96.51%
  QoQ % -97.69% -88.68% 171.02% 82.86% 22.22% -58.66% -
  Horiz. % 0.66% 28.35% 250.39% 92.39% 50.52% 41.34% 100.00%
ROE 0.00 % 0.14 % 1.64 % 0.50 % 0.22 % 0.19 % 0.64 % -
  QoQ % 0.00% -91.46% 228.00% 127.27% 15.79% -70.31% -
  Horiz. % 0.00% 21.88% 256.25% 78.12% 34.38% 29.69% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.52 2.77 3.84 3.08 2.52 2.66 3.73 -23.02%
  QoQ % -9.03% -27.86% 24.68% 22.22% -5.26% -28.69% -
  Horiz. % 67.56% 74.26% 102.95% 82.57% 67.56% 71.31% 100.00%
EPS 0.00 0.06 0.73 0.22 0.10 0.08 0.27 -
  QoQ % 0.00% -91.78% 231.82% 120.00% 25.00% -70.37% -
  Horiz. % 0.00% 22.22% 270.37% 81.48% 37.04% 29.63% 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 0.4422 0.4401 0.4450 0.4342 0.4345 0.4365 0.4290 2.04%
  QoQ % 0.48% -1.10% 2.49% -0.07% -0.46% 1.75% -
  Horiz. % 103.08% 102.59% 103.73% 101.21% 101.28% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.31 2.54 3.51 2.82 2.30 2.43 3.41 -22.89%
  QoQ % -9.06% -27.64% 24.47% 22.61% -5.35% -28.74% -
  Horiz. % 67.74% 74.49% 102.93% 82.70% 67.45% 71.26% 100.00%
EPS 0.00 0.05 0.67 0.20 0.09 0.08 0.25 -
  QoQ % 0.00% -92.54% 235.00% 122.22% 12.50% -68.00% -
  Horiz. % 0.00% 20.00% 268.00% 80.00% 36.00% 32.00% 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 0.4051 0.4031 0.4076 0.3977 0.3980 0.3998 0.3931 2.03%
  QoQ % 0.50% -1.10% 2.49% -0.08% -0.45% 1.70% -
  Horiz. % 103.05% 102.54% 103.69% 101.17% 101.25% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1350 0.1000 0.1000 0.0900 0.0900 0.0900 0.0900 -
P/RPS 5.35 3.61 2.61 2.92 3.58 3.39 2.42 69.79%
  QoQ % 48.20% 38.31% -10.62% -18.44% 5.60% 40.08% -
  Horiz. % 221.07% 149.17% 107.85% 120.66% 147.93% 140.08% 100.00%
P/EPS 10,625.96 167.47 13.66 41.56 92.94 107.51 32.89 4,624.97%
  QoQ % 6,244.99% 1,125.99% -67.13% -55.28% -13.55% 226.88% -
  Horiz. % 32,307.57% 509.18% 41.53% 126.36% 282.58% 326.88% 100.00%
EY 0.01 0.60 7.32 2.41 1.08 0.93 3.04 -97.80%
  QoQ % -98.33% -91.80% 203.73% 123.15% 16.13% -69.41% -
  Horiz. % 0.33% 19.74% 240.79% 79.28% 35.53% 30.59% 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 0.31 0.23 0.22 0.21 0.21 0.21 0.21 29.68%
  QoQ % 34.78% 4.55% 4.76% 0.00% 0.00% 0.00% -
  Horiz. % 147.62% 109.52% 104.76% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 -
Price 0.1450 0.1700 0.0950 0.0900 0.0900 0.0900 0.1000 -
P/RPS 5.75 6.14 2.48 2.92 3.58 3.39 2.68 66.43%
  QoQ % -6.35% 147.58% -15.07% -18.44% 5.60% 26.49% -
  Horiz. % 214.55% 229.10% 92.54% 108.96% 133.58% 126.49% 100.00%
P/EPS 11,413.06 284.70 12.98 41.56 92.94 107.51 36.54 4,519.65%
  QoQ % 3,908.80% 2,093.37% -68.77% -55.28% -13.55% 194.23% -
  Horiz. % 31,234.43% 779.15% 35.52% 113.74% 254.35% 294.23% 100.00%
EY 0.01 0.35 7.70 2.41 1.08 0.93 2.74 -97.64%
  QoQ % -97.14% -95.45% 219.50% 123.15% 16.13% -66.06% -
  Horiz. % 0.36% 12.77% 281.02% 87.96% 39.42% 33.94% 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 0.33 0.39 0.21 0.21 0.21 0.21 0.23 27.24%
  QoQ % -15.38% 85.71% 0.00% 0.00% 0.00% -8.70% -
  Horiz. % 143.48% 169.57% 91.30% 91.30% 91.30% 91.30% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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