Highlights

[PMCORP] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     136.05%    YoY -     297.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,889 16,497 14,221 17,193 24,403 18,907 17,869 17.89%
  QoQ % 38.75% 16.00% -17.29% -29.55% 29.07% 5.81% -
  Horiz. % 128.09% 92.32% 79.58% 96.22% 136.57% 105.81% 100.00%
PBT 1,161 -834 28 1,937 -4,761 23,037 94 431.88%
  QoQ % 239.21% -3,078.57% -98.55% 140.68% -120.67% 24,407.45% -
  Horiz. % 1,235.11% -887.23% 29.79% 2,060.64% -5,064.89% 24,507.45% 100.00%
Tax -839 192 78 -256 98 -201 -85 358.23%
  QoQ % -536.98% 146.15% 130.47% -361.22% 148.76% -136.47% -
  Horiz. % 987.06% -225.88% -91.76% 301.18% -115.29% 236.47% 100.00%
NP 322 -642 106 1,681 -4,663 22,836 9 978.73%
  QoQ % 150.16% -705.66% -93.69% 136.05% -120.42% 253,633.33% -
  Horiz. % 3,577.78% -7,133.33% 1,177.78% 18,677.78% -51,811.11% 253,733.33% 100.00%
NP to SH 322 -642 106 1,681 -4,663 22,836 9 978.73%
  QoQ % 150.16% -705.66% -93.69% 136.05% -120.42% 253,633.33% -
  Horiz. % 3,577.78% -7,133.33% 1,177.78% 18,677.78% -51,811.11% 253,733.33% 100.00%
Tax Rate 72.27 % - % -278.57 % 13.22 % - % 0.87 % 90.43 % -13.85%
  QoQ % 0.00% 0.00% -2,207.19% 0.00% 0.00% -99.04% -
  Horiz. % 79.92% 0.00% -308.05% 14.62% 0.00% 0.96% 100.00%
Total Cost 22,567 17,139 14,115 15,512 29,066 -3,929 17,860 16.83%
  QoQ % 31.67% 21.42% -9.01% -46.63% 839.78% -122.00% -
  Horiz. % 126.35% 95.96% 79.03% 86.85% 162.74% -22.00% 100.00%
Net Worth 322,205 353,773 350,089 345,839 342,540 336,134 313,253 1.89%
  QoQ % -8.92% 1.05% 1.23% 0.96% 1.91% 7.30% -
  Horiz. % 102.86% 112.94% 111.76% 110.40% 109.35% 107.30% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 322,205 353,773 350,089 345,839 342,540 336,134 313,253 1.89%
  QoQ % -8.92% 1.05% 1.23% 0.96% 1.91% 7.30% -
  Horiz. % 102.86% 112.94% 111.76% 110.40% 109.35% 107.30% 100.00%
NOSH 650,000 708,397 708,397 708,397 704,090 708,397 708,397 -5.56%
  QoQ % -8.24% 0.00% 0.00% 0.61% -0.61% 0.00% -
  Horiz. % 91.76% 100.00% 100.00% 100.00% 99.39% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41 % -3.89 % 0.75 % 9.78 % -19.11 % 120.78 % 0.05 % 820.85%
  QoQ % 136.25% -618.67% -92.33% 151.18% -115.82% 241,459.98% -
  Horiz. % 2,820.00% -7,780.00% 1,500.00% 19,560.00% -38,220.00% 241,559.98% 100.00%
ROE 0.10 % -0.18 % 0.03 % 0.49 % -1.36 % 6.79 % 0.00 % -
  QoQ % 155.56% -700.00% -93.88% 136.03% -120.03% 0.00% -
  Horiz. % 1.47% -2.65% 0.44% 7.22% -20.03% 100.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.52 2.33 2.01 2.43 3.47 2.67 2.52 24.88%
  QoQ % 51.07% 15.92% -17.28% -29.97% 29.96% 5.95% -
  Horiz. % 139.68% 92.46% 79.76% 96.43% 137.70% 105.95% 100.00%
EPS 0.05 -0.09 0.01 0.24 -0.66 3.22 0.00 -
  QoQ % 155.56% -1,000.00% -95.83% 136.36% -120.50% 0.00% -
  Horiz. % 1.55% -2.80% 0.31% 7.45% -20.50% 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 0.4957 0.4994 0.4942 0.4882 0.4865 0.4745 0.4422 7.89%
  QoQ % -0.74% 1.05% 1.23% 0.35% 2.53% 7.30% -
  Horiz. % 112.10% 112.94% 111.76% 110.40% 110.02% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.96 2.13 1.84 2.22 3.16 2.44 2.31 17.92%
  QoQ % 38.97% 15.76% -17.12% -29.75% 29.51% 5.63% -
  Horiz. % 128.14% 92.21% 79.65% 96.10% 136.80% 105.63% 100.00%
EPS 0.04 -0.08 0.01 0.22 -0.60 2.95 0.00 -
  QoQ % 150.00% -900.00% -95.45% 136.67% -120.34% 0.00% -
  Horiz. % 1.36% -2.71% 0.34% 7.46% -20.34% 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 0.4166 0.4575 0.4527 0.4472 0.4429 0.4346 0.4051 1.88%
  QoQ % -8.94% 1.06% 1.23% 0.97% 1.91% 7.28% -
  Horiz. % 102.84% 112.94% 111.75% 110.39% 109.33% 107.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3350 0.3050 0.2200 0.2150 0.2200 0.1800 0.1350 -
P/RPS 9.51 13.10 10.96 8.86 6.35 6.74 5.35 46.59%
  QoQ % -27.40% 19.53% 23.70% 39.53% -5.79% 25.98% -
  Horiz. % 177.76% 244.86% 204.86% 165.61% 118.69% 125.98% 100.00%
P/EPS 676.24 -336.54 1,470.26 90.60 -33.22 5.58 10,625.96 -83.98%
  QoQ % 300.94% -122.89% 1,522.80% 372.73% -695.34% -99.95% -
  Horiz. % 6.36% -3.17% 13.84% 0.85% -0.31% 0.05% 100.00%
EY 0.15 -0.30 0.07 1.10 -3.01 17.91 0.01 505.23%
  QoQ % 150.00% -528.57% -93.64% 136.54% -116.81% 179,000.00% -
  Horiz. % 1,500.00% -3,000.00% 700.00% 11,000.00% -30,100.00% 179,100.00% 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 0.68 0.61 0.45 0.44 0.45 0.38 0.31 68.58%
  QoQ % 11.48% 35.56% 2.27% -2.22% 18.42% 22.58% -
  Horiz. % 219.35% 196.77% 145.16% 141.94% 145.16% 122.58% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 19/11/14 26/08/14 26/05/14 21/02/14 19/11/13 22/08/13 -
Price 0.2650 0.2300 0.2600 0.2250 0.2500 0.2700 0.1450 -
P/RPS 7.53 9.88 12.95 9.27 7.21 10.12 5.75 19.64%
  QoQ % -23.79% -23.71% 39.70% 28.57% -28.75% 76.00% -
  Horiz. % 130.96% 171.83% 225.22% 161.22% 125.39% 176.00% 100.00%
P/EPS 534.94 -253.79 1,737.58 94.82 -37.75 8.38 11,413.06 -86.93%
  QoQ % 310.78% -114.61% 1,732.50% 351.18% -550.48% -99.93% -
  Horiz. % 4.69% -2.22% 15.22% 0.83% -0.33% 0.07% 100.00%
EY 0.19 -0.39 0.06 1.05 -2.65 11.94 0.01 608.23%
  QoQ % 148.72% -750.00% -94.29% 139.62% -122.19% 119,300.00% -
  Horiz. % 1,900.00% -3,900.00% 600.00% 10,500.00% -26,500.00% 119,400.00% 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 0.53 0.46 0.51 0.57 0.33 37.02%
  QoQ % 15.22% -13.21% 15.22% -9.80% -10.53% 72.73% -
  Horiz. % 160.61% 139.39% 160.61% 139.39% 154.55% 172.73% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

663  394  575  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.265+0.095 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 AT 0.185-0.01 
 KNM 0.21+0.005 
 FOCUS-WD 0.045+0.04 

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