[PMCORP] QoQ Cumulative Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 60,780 45,303 19,945 73,751 57,613 41,123 18,428 121.74% QoQ % 34.16% 127.14% -72.96% 28.01% 40.10% 123.15% - Horiz. % 329.82% 245.84% 108.23% 400.21% 312.64% 223.15% 100.00%
PBT 5,699 6,369 5,474 -3,666 -4,005 -374 48 2,322.72% QoQ % -10.52% 16.35% 249.32% 8.46% -970.86% -879.17% - Horiz. % 11,872.92% 13,268.75% 11,404.17% -7,637.50% -8,343.75% -779.17% 100.00%
Tax -1,138 -1,113 -349 518 -512 -870 -77 503.23% QoQ % -2.25% -218.91% -167.37% 201.17% 41.15% -1,029.87% - Horiz. % 1,477.92% 1,445.45% 453.25% -672.73% 664.94% 1,129.87% 100.00%
NP 4,561 5,256 5,125 -3,148 -4,517 -1,244 -29 - QoQ % -13.22% 2.56% 262.80% 30.31% -263.10% -4,189.66% - Horiz. % -15,727.59% -18,124.14% -17,672.41% 10,855.17% 15,575.86% 4,289.66% 100.00%
NP to SH 4,561 5,256 5,125 -3,148 -4,517 -1,244 -29 - QoQ % -13.22% 2.56% 262.80% 30.31% -263.10% -4,189.66% - Horiz. % -15,727.59% -18,124.14% -17,672.41% 10,855.17% 15,575.86% 4,289.66% 100.00%
Tax Rate 19.97 % 17.48 % 6.38 % - % - % - % 160.42 % -75.10% QoQ % 14.24% 173.98% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12.45% 10.90% 3.98% 0.00% 0.00% 0.00% 100.00%
Total Cost 56,219 40,047 14,820 76,899 62,130 42,367 18,457 110.27% QoQ % 40.38% 170.22% -80.73% 23.77% 46.65% 129.54% - Horiz. % 304.59% 216.97% 80.29% 416.64% 336.62% 229.54% 100.00%
Net Worth 292,426 297,810 299,581 297,385 296,039 300,147 301,493 -2.02% QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% - Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 292,426 297,810 299,581 297,385 296,039 300,147 301,493 -2.02% QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% - Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 708,397 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.50 % 11.60 % 25.70 % -4.27 % -7.84 % -3.03 % -0.16 % - QoQ % -35.34% -54.86% 701.87% 45.54% -158.75% -1,793.75% - Horiz. % -4,687.50% -7,250.00% -16,062.50% 2,668.75% 4,900.00% 1,893.75% 100.00%
ROE 1.56 % 1.76 % 1.71 % -1.06 % -1.53 % -0.41 % -0.01 % - QoQ % -11.36% 2.92% 261.32% 30.72% -273.17% -4,000.00% - Horiz. % -15,600.00% -17,600.00% -17,100.00% 10,600.00% 15,300.00% 4,100.00% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.58 6.40 2.82 10.41 8.13 5.81 2.60 121.82% QoQ % 34.06% 126.95% -72.91% 28.04% 39.93% 123.46% - Horiz. % 330.00% 246.15% 108.46% 400.38% 312.69% 223.46% 100.00%
EPS 0.64 0.74 0.72 -0.44 -0.64 -0.18 0.00 - QoQ % -13.51% 2.78% 263.64% 31.25% -255.56% 0.00% - Horiz. % -355.56% -411.11% -400.00% 244.44% 355.56% 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 0.4128 0.4204 0.4229 0.4198 0.4179 0.4237 0.4256 -2.02% QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% - Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.86 5.86 2.58 9.54 7.45 5.32 2.38 121.93% QoQ % 34.13% 127.13% -72.96% 28.05% 40.04% 123.53% - Horiz. % 330.25% 246.22% 108.40% 400.84% 313.03% 223.53% 100.00%
EPS 0.59 0.68 0.66 -0.41 -0.58 -0.16 0.00 - QoQ % -13.24% 3.03% 260.98% 29.31% -262.50% 0.00% - Horiz. % -368.75% -425.00% -412.50% 256.25% 362.50% 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 0.3781 0.3851 0.3874 0.3845 0.3828 0.3881 0.3899 -2.03% QoQ % -1.82% -0.59% 0.75% 0.44% -1.37% -0.46% - Horiz. % 96.97% 98.77% 99.36% 98.62% 98.18% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1400 0.1400 0.1500 0.1500 0.1600 0.1800 0.1750 -
P/RPS 1.63 2.19 5.33 1.44 1.97 3.10 6.73 -61.18% QoQ % -25.57% -58.91% 270.14% -26.90% -36.45% -53.94% - Horiz. % 24.22% 32.54% 79.20% 21.40% 29.27% 46.06% 100.00%
P/EPS 21.74 18.87 20.73 -33.75 -25.09 -102.50 -4,274.81 - QoQ % 15.21% -8.97% 161.42% -34.52% 75.52% 97.60% - Horiz. % -0.51% -0.44% -0.48% 0.79% 0.59% 2.40% 100.00%
EY 4.60 5.30 4.82 -2.96 -3.99 -0.98 -0.02 - QoQ % -13.21% 9.96% 262.84% 25.81% -307.14% -4,800.00% - Horiz. % -23,000.00% -26,500.00% -24,100.00% 14,800.00% 19,950.00% 4,900.00% 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 0.34 0.33 0.35 0.36 0.38 0.42 0.41 -11.74% QoQ % 3.03% -5.71% -2.78% -5.26% -9.52% 2.44% - Horiz. % 82.93% 80.49% 85.37% 87.80% 92.68% 102.44% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 13/02/19 23/11/18 29/08/18 21/05/18 26/02/18 21/11/17 -
Price 0.1400 0.1550 0.1550 0.1550 0.1650 0.1700 0.1750 -
P/RPS 1.63 2.42 5.51 1.49 2.03 2.93 6.73 -61.18% QoQ % -32.64% -56.08% 269.80% -26.60% -30.72% -56.46% - Horiz. % 24.22% 35.96% 81.87% 22.14% 30.16% 43.54% 100.00%
P/EPS 21.74 20.89 21.42 -34.88 -25.88 -96.81 -4,274.81 - QoQ % 4.07% -2.47% 161.41% -34.78% 73.27% 97.74% - Horiz. % -0.51% -0.49% -0.50% 0.82% 0.61% 2.26% 100.00%
EY 4.60 4.79 4.67 -2.87 -3.86 -1.03 -0.02 - QoQ % -3.97% 2.57% 262.72% 25.65% -274.76% -5,050.00% - Horiz. % -23,000.00% -23,950.00% -23,350.00% 14,350.00% 19,300.00% 5,150.00% 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 0.34 0.37 0.37 0.37 0.39 0.40 0.41 -11.74% QoQ % -8.11% 0.00% 0.00% -5.13% -2.50% -2.44% - Horiz. % 82.93% 90.24% 90.24% 90.24% 95.12% 97.56% 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.
Comment
BURSA PMC June 2018.pdf 
