Highlights

[PMCORP] QoQ Quarter Result on 2017-06-30 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -749.96%    YoY -     -262.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 16,490 22,695 18,428 17,188 17,288 21,472 18,264 -6.59%
  QoQ % -27.34% 23.15% 7.21% -0.58% -19.49% 17.56% -
  Horiz. % 90.29% 124.26% 100.90% 94.11% 94.66% 117.56% 100.00%
PBT -3,631 -422 48 -15,506 2,301 -387 1,508 -
  QoQ % -760.43% -979.17% 100.31% -773.88% 694.57% -125.66% -
  Horiz. % -240.78% -27.98% 3.18% -1,028.25% 152.59% -25.66% 100.00%
Tax 358 -793 -77 -15 87 -208 -190 -
  QoQ % 145.15% -929.87% -413.33% -117.24% 141.83% -9.47% -
  Horiz. % -188.42% 417.37% 40.53% 7.89% -45.79% 109.47% 100.00%
NP -3,273 -1,215 -29 -15,521 2,388 -595 1,318 -
  QoQ % -169.38% -4,089.66% 99.81% -749.96% 501.34% -145.14% -
  Horiz. % -248.33% -92.19% -2.20% -1,177.62% 181.18% -45.14% 100.00%
NP to SH -3,273 -1,215 -29 -15,521 2,388 -595 1,318 -
  QoQ % -169.38% -4,089.66% 99.81% -749.96% 501.34% -145.14% -
  Horiz. % -248.33% -92.19% -2.20% -1,177.62% 181.18% -45.14% 100.00%
Tax Rate - % - % 160.42 % - % -3.78 % - % 12.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,273.17% 0.00% -30.00% 0.00% 100.00%
Total Cost 19,763 23,910 18,457 32,709 14,900 22,067 16,946 10.81%
  QoQ % -17.34% 29.54% -43.57% 119.52% -32.48% 30.22% -
  Horiz. % 116.62% 141.10% 108.92% 193.02% 87.93% 130.22% 100.00%
Net Worth 296,039 300,147 301,493 302,556 319,203 315,449 319,557 -4.97%
  QoQ % -1.37% -0.45% -0.35% -5.22% 1.19% -1.29% -
  Horiz. % 92.64% 93.93% 94.35% 94.68% 99.89% 98.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 296,039 300,147 301,493 302,556 319,203 315,449 319,557 -4.97%
  QoQ % -1.37% -0.45% -0.35% -5.22% 1.19% -1.29% -
  Horiz. % 92.64% 93.93% 94.35% 94.68% 99.89% 98.71% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -19.85 % -5.35 % -0.16 % -90.30 % 13.81 % -2.77 % 7.22 % -
  QoQ % -271.03% -3,243.75% 99.82% -753.87% 598.56% -138.37% -
  Horiz. % -274.93% -74.10% -2.22% -1,250.69% 191.27% -38.37% 100.00%
ROE -1.11 % -0.40 % -0.01 % -5.13 % 0.75 % -0.19 % 0.41 % -
  QoQ % -177.50% -3,900.00% 99.81% -784.00% 494.74% -146.34% -
  Horiz. % -270.73% -97.56% -2.44% -1,251.22% 182.93% -46.34% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.33 3.20 2.60 2.43 2.44 3.03 2.58 -6.57%
  QoQ % -27.19% 23.08% 7.00% -0.41% -19.47% 17.44% -
  Horiz. % 90.31% 124.03% 100.78% 94.19% 94.57% 117.44% 100.00%
EPS -0.46 -0.17 0.00 -2.19 0.34 -0.08 0.19 -
  QoQ % -170.59% 0.00% 0.00% -744.12% 525.00% -142.11% -
  Horiz. % -242.11% -89.47% 0.00% -1,152.63% 178.95% -42.11% 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 0.4179 0.4237 0.4256 0.4271 0.4506 0.4453 0.4511 -4.97%
  QoQ % -1.37% -0.45% -0.35% -5.22% 1.19% -1.29% -
  Horiz. % 92.64% 93.93% 94.35% 94.68% 99.89% 98.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.13 2.93 2.38 2.22 2.24 2.78 2.36 -6.61%
  QoQ % -27.30% 23.11% 7.21% -0.89% -19.42% 17.80% -
  Horiz. % 90.25% 124.15% 100.85% 94.07% 94.92% 117.80% 100.00%
EPS -0.42 -0.16 0.00 -2.01 0.31 -0.08 0.17 -
  QoQ % -162.50% 0.00% 0.00% -748.39% 487.50% -147.06% -
  Horiz. % -247.06% -94.12% 0.00% -1,182.35% 182.35% -47.06% 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 0.3828 0.3881 0.3899 0.3912 0.4128 0.4079 0.4132 -4.97%
  QoQ % -1.37% -0.46% -0.33% -5.23% 1.20% -1.28% -
  Horiz. % 92.64% 93.93% 94.36% 94.68% 99.90% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1600 0.1800 0.1750 0.1900 0.1800 0.1550 0.1650 -
P/RPS 6.87 5.62 6.73 7.83 7.38 5.11 6.40 4.84%
  QoQ % 22.24% -16.49% -14.05% 6.10% 44.42% -20.16% -
  Horiz. % 107.34% 87.81% 105.16% 122.34% 115.31% 79.84% 100.00%
P/EPS -34.63 -104.95 -4,274.81 -8.67 53.40 -184.54 88.68 -
  QoQ % 67.00% 97.54% -49,205.77% -116.24% 128.94% -308.10% -
  Horiz. % -39.05% -118.35% -4,820.49% -9.78% 60.22% -208.10% 100.00%
EY -2.89 -0.95 -0.02 -11.53 1.87 -0.54 1.13 -
  QoQ % -204.21% -4,650.00% 99.83% -716.58% 446.30% -147.79% -
  Horiz. % -255.75% -84.07% -1.77% -1,020.35% 165.49% -47.79% 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 0.38 0.42 0.41 0.44 0.40 0.35 0.37 1.80%
  QoQ % -9.52% 2.44% -6.82% 10.00% 14.29% -5.41% -
  Horiz. % 102.70% 113.51% 110.81% 118.92% 108.11% 94.59% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 26/02/18 21/11/17 29/08/17 24/05/17 16/02/17 25/11/16 -
Price 0.1650 0.1700 0.1750 0.1750 0.1950 0.1700 0.1700 -
P/RPS 7.09 5.31 6.73 7.21 7.99 5.61 6.59 5.00%
  QoQ % 33.52% -21.10% -6.66% -9.76% 42.42% -14.87% -
  Horiz. % 107.59% 80.58% 102.12% 109.41% 121.24% 85.13% 100.00%
P/EPS -35.71 -99.12 -4,274.81 -7.99 57.85 -202.40 91.37 -
  QoQ % 63.97% 97.68% -53,402.00% -113.81% 128.58% -321.52% -
  Horiz. % -39.08% -108.48% -4,678.57% -8.74% 63.31% -221.52% 100.00%
EY -2.80 -1.01 -0.02 -12.52 1.73 -0.49 1.09 -
  QoQ % -177.23% -4,950.00% 99.84% -823.70% 453.06% -144.95% -
  Horiz. % -256.88% -92.66% -1.83% -1,148.62% 158.72% -44.95% 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 0.39 0.40 0.41 0.41 0.43 0.38 0.38 1.75%
  QoQ % -2.50% -2.44% 0.00% -4.65% 13.16% 0.00% -
  Horiz. % 102.63% 105.26% 107.89% 107.89% 113.16% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

495  416  647  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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