Highlights

[PMCORP] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     253,633.33%    YoY -     1,388.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,221 17,193 24,403 18,907 17,869 19,614 27,170 -35.13%
  QoQ % -17.29% -29.55% 29.07% 5.81% -8.90% -27.81% -
  Horiz. % 52.34% 63.28% 89.82% 69.59% 65.77% 72.19% 100.00%
PBT 28 1,937 -4,761 23,037 94 741 5,582 -97.10%
  QoQ % -98.55% 140.68% -120.67% 24,407.45% -87.31% -86.73% -
  Horiz. % 0.50% 34.70% -85.29% 412.70% 1.68% 13.27% 100.00%
Tax 78 -256 98 -201 -85 -318 -397 -
  QoQ % 130.47% -361.22% 148.76% -136.47% 73.27% 19.90% -
  Horiz. % -19.65% 64.48% -24.69% 50.63% 21.41% 80.10% 100.00%
NP 106 1,681 -4,663 22,836 9 423 5,185 -92.58%
  QoQ % -93.69% 136.05% -120.42% 253,633.33% -97.87% -91.84% -
  Horiz. % 2.04% 32.42% -89.93% 440.42% 0.17% 8.16% 100.00%
NP to SH 106 1,681 -4,663 22,836 9 423 5,185 -92.58%
  QoQ % -93.69% 136.05% -120.42% 253,633.33% -97.87% -91.84% -
  Horiz. % 2.04% 32.42% -89.93% 440.42% 0.17% 8.16% 100.00%
Tax Rate -278.57 % 13.22 % - % 0.87 % 90.43 % 42.91 % 7.11 % -
  QoQ % -2,207.19% 0.00% 0.00% -99.04% 110.74% 503.52% -
  Horiz. % -3,918.00% 185.94% 0.00% 12.24% 1,271.87% 603.52% 100.00%
Total Cost 14,115 15,512 29,066 -3,929 17,860 19,191 21,985 -25.64%
  QoQ % -9.01% -46.63% 839.78% -122.00% -6.94% -12.71% -
  Horiz. % 64.20% 70.56% 132.21% -17.87% 81.24% 87.29% 100.00%
Net Worth 350,089 345,839 342,540 336,134 313,253 311,765 315,236 7.26%
  QoQ % 1.23% 0.96% 1.91% 7.30% 0.48% -1.10% -
  Horiz. % 111.06% 109.71% 108.66% 106.63% 99.37% 98.90% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 350,089 345,839 342,540 336,134 313,253 311,765 315,236 7.26%
  QoQ % 1.23% 0.96% 1.91% 7.30% 0.48% -1.10% -
  Horiz. % 111.06% 109.71% 108.66% 106.63% 99.37% 98.90% 100.00%
NOSH 708,397 708,397 704,090 708,397 708,397 708,397 708,397 -
  QoQ % 0.00% 0.61% -0.61% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.39% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.75 % 9.78 % -19.11 % 120.78 % 0.05 % 2.16 % 19.08 % -88.51%
  QoQ % -92.33% 151.18% -115.82% 241,459.98% -97.69% -88.68% -
  Horiz. % 3.93% 51.26% -100.16% 633.02% 0.26% 11.32% 100.00%
ROE 0.03 % 0.49 % -1.36 % 6.79 % 0.00 % 0.14 % 1.64 % -93.11%
  QoQ % -93.88% 136.03% -120.03% 0.00% 0.00% -91.46% -
  Horiz. % 1.83% 29.88% -82.93% 414.02% 0.00% 8.54% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.01 2.43 3.47 2.67 2.52 2.77 3.84 -35.13%
  QoQ % -17.28% -29.97% 29.96% 5.95% -9.03% -27.86% -
  Horiz. % 52.34% 63.28% 90.36% 69.53% 65.62% 72.14% 100.00%
EPS 0.01 0.24 -0.66 3.22 0.00 0.06 0.73 -94.32%
  QoQ % -95.83% 136.36% -120.50% 0.00% 0.00% -91.78% -
  Horiz. % 1.37% 32.88% -90.41% 441.10% 0.00% 8.22% 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 0.4942 0.4882 0.4865 0.4745 0.4422 0.4401 0.4450 7.26%
  QoQ % 1.23% 0.35% 2.53% 7.30% 0.48% -1.10% -
  Horiz. % 111.06% 109.71% 109.33% 106.63% 99.37% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.84 2.22 3.16 2.44 2.31 2.54 3.51 -35.06%
  QoQ % -17.12% -29.75% 29.51% 5.63% -9.06% -27.64% -
  Horiz. % 52.42% 63.25% 90.03% 69.52% 65.81% 72.36% 100.00%
EPS 0.01 0.22 -0.60 2.95 0.00 0.05 0.67 -93.98%
  QoQ % -95.45% 136.67% -120.34% 0.00% 0.00% -92.54% -
  Horiz. % 1.49% 32.84% -89.55% 440.30% 0.00% 7.46% 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 0.4527 0.4472 0.4429 0.4346 0.4051 0.4031 0.4076 7.27%
  QoQ % 1.23% 0.97% 1.91% 7.28% 0.50% -1.10% -
  Horiz. % 111.06% 109.72% 108.66% 106.62% 99.39% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2200 0.2150 0.2200 0.1800 0.1350 0.1000 0.1000 -
P/RPS 10.96 8.86 6.35 6.74 5.35 3.61 2.61 160.97%
  QoQ % 23.70% 39.53% -5.79% 25.98% 48.20% 38.31% -
  Horiz. % 419.92% 339.46% 243.30% 258.24% 204.98% 138.31% 100.00%
P/EPS 1,470.26 90.60 -33.22 5.58 10,625.96 167.47 13.66 2,182.18%
  QoQ % 1,522.80% 372.73% -695.34% -99.95% 6,244.99% 1,125.99% -
  Horiz. % 10,763.25% 663.25% -243.19% 40.85% 77,788.88% 1,225.99% 100.00%
EY 0.07 1.10 -3.01 17.91 0.01 0.60 7.32 -95.53%
  QoQ % -93.64% 136.54% -116.81% 179,000.00% -98.33% -91.80% -
  Horiz. % 0.96% 15.03% -41.12% 244.67% 0.14% 8.20% 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 0.45 0.44 0.45 0.38 0.31 0.23 0.22 61.35%
  QoQ % 2.27% -2.22% 18.42% 22.58% 34.78% 4.55% -
  Horiz. % 204.55% 200.00% 204.55% 172.73% 140.91% 104.55% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 -
Price 0.2600 0.2250 0.2500 0.2700 0.1450 0.1700 0.0950 -
P/RPS 12.95 9.27 7.21 10.12 5.75 6.14 2.48 201.90%
  QoQ % 39.70% 28.57% -28.75% 76.00% -6.35% 147.58% -
  Horiz. % 522.18% 373.79% 290.73% 408.06% 231.85% 247.58% 100.00%
P/EPS 1,737.58 94.82 -37.75 8.38 11,413.06 284.70 12.98 2,540.43%
  QoQ % 1,732.50% 351.18% -550.48% -99.93% 3,908.80% 2,093.37% -
  Horiz. % 13,386.59% 730.51% -290.83% 64.56% 87,928.05% 2,193.37% 100.00%
EY 0.06 1.05 -2.65 11.94 0.01 0.35 7.70 -96.10%
  QoQ % -94.29% 139.62% -122.19% 119,300.00% -97.14% -95.45% -
  Horiz. % 0.78% 13.64% -34.42% 155.06% 0.13% 4.55% 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 0.53 0.46 0.51 0.57 0.33 0.39 0.21 85.68%
  QoQ % 15.22% -9.80% -10.53% 72.73% -15.38% 85.71% -
  Horiz. % 252.38% 219.05% 242.86% 271.43% 157.14% 185.71% 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