Highlights

[PMCORP] QoQ Quarter Result on 2018-06-30 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     141.83%    YoY -     108.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 15,477 25,358 19,945 16,138 16,490 22,695 18,428 -10.99%
  QoQ % -38.97% 27.14% 23.59% -2.13% -27.34% 23.15% -
  Horiz. % 83.99% 137.61% 108.23% 87.57% 89.48% 123.15% 100.00%
PBT -670 895 5,474 339 -3,631 -422 48 -
  QoQ % -174.86% -83.65% 1,514.75% 109.34% -760.43% -979.17% -
  Horiz. % -1,395.83% 1,864.58% 11,404.17% 706.25% -7,564.58% -879.17% 100.00%
Tax -25 -764 -349 1,030 358 -793 -77 -52.79%
  QoQ % 96.73% -118.91% -133.88% 187.71% 145.15% -929.87% -
  Horiz. % 32.47% 992.21% 453.25% -1,337.66% -464.94% 1,029.87% 100.00%
NP -695 131 5,125 1,369 -3,273 -1,215 -29 732.85%
  QoQ % -630.53% -97.44% 274.36% 141.83% -169.38% -4,089.66% -
  Horiz. % 2,396.55% -451.72% -17,672.41% -4,720.69% 11,286.21% 4,189.66% 100.00%
NP to SH -695 131 5,125 1,369 -3,273 -1,215 -29 732.85%
  QoQ % -630.53% -97.44% 274.36% 141.83% -169.38% -4,089.66% -
  Horiz. % 2,396.55% -451.72% -17,672.41% -4,720.69% 11,286.21% 4,189.66% 100.00%
Tax Rate - % 85.36 % 6.38 % -303.83 % - % - % 160.42 % -
  QoQ % 0.00% 1,237.93% 102.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.21% 3.98% -189.40% 0.00% 0.00% 100.00%
Total Cost 16,172 25,227 14,820 14,769 19,763 23,910 18,457 -8.44%
  QoQ % -35.89% 70.22% 0.35% -25.27% -17.34% 29.54% -
  Horiz. % 87.62% 136.68% 80.29% 80.02% 107.08% 129.54% 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 -4.49 % 0.52 % 25.70 % 8.48 % -19.85 % -5.35 % -0.16 % 825.34%
  QoQ % -963.46% -97.98% 203.07% 142.72% -271.03% -3,243.75% -
  Horiz. % 2,806.25% -325.00% -16,062.50% -5,300.00% 12,406.25% 3,343.75% 100.00%
ROE -0.24 % 0.04 % 1.71 % 0.46 % -1.11 % -0.40 % -0.01 % 733.65%
  QoQ % -700.00% -97.66% 271.74% 141.44% -177.50% -3,900.00% -
  Horiz. % 2,400.00% -400.00% -17,100.00% -4,600.00% 11,100.00% 4,000.00% 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 2.18 3.58 2.82 2.28 2.33 3.20 2.60 -11.09%
  QoQ % -39.11% 26.95% 23.68% -2.15% -27.19% 23.08% -
  Horiz. % 83.85% 137.69% 108.46% 87.69% 89.62% 123.08% 100.00%
EPS -0.10 0.02 0.72 0.19 -0.46 -0.17 0.00 -
  QoQ % -600.00% -97.22% 278.95% 141.30% -170.59% 0.00% -
  Horiz. % 58.82% -11.76% -423.53% -111.76% 270.59% 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 2.00 3.28 2.58 2.09 2.13 2.93 2.38 -10.96%
  QoQ % -39.02% 27.13% 23.44% -1.88% -27.30% 23.11% -
  Horiz. % 84.03% 137.82% 108.40% 87.82% 89.50% 123.11% 100.00%
EPS -0.09 0.02 0.66 0.18 -0.42 -0.16 0.00 -
  QoQ % -550.00% -96.97% 266.67% 142.86% -162.50% 0.00% -
  Horiz. % 56.25% -12.50% -412.50% -112.50% 262.50% 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 6.41 3.91 5.33 6.58 6.87 5.62 6.73 -3.20%
  QoQ % 63.94% -26.64% -19.00% -4.22% 22.24% -16.49% -
  Horiz. % 95.25% 58.10% 79.20% 97.77% 102.08% 83.51% 100.00%
P/EPS -142.70 757.07 20.73 77.62 -34.63 -104.95 -4,274.81 -89.65%
  QoQ % -118.85% 3,552.05% -73.29% 324.14% 67.00% 97.54% -
  Horiz. % 3.34% -17.71% -0.48% -1.82% 0.81% 2.46% 100.00%
EY -0.70 0.13 4.82 1.29 -2.89 -0.95 -0.02 972.31%
  QoQ % -638.46% -97.30% 273.64% 144.64% -204.21% -4,650.00% -
  Horiz. % 3,500.00% -650.00% -24,100.00% -6,450.00% 14,450.00% 4,750.00% 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 6.41 4.33 5.51 6.80 7.09 5.31 6.73 -3.20%
  QoQ % 48.04% -21.42% -18.97% -4.09% 33.52% -21.10% -
  Horiz. % 95.25% 64.34% 81.87% 101.04% 105.35% 78.90% 100.00%
P/EPS -142.70 838.18 21.42 80.21 -35.71 -99.12 -4,274.81 -89.65%
  QoQ % -117.02% 3,813.07% -73.30% 324.61% 63.97% 97.68% -
  Horiz. % 3.34% -19.61% -0.50% -1.88% 0.84% 2.32% 100.00%
EY -0.70 0.12 4.67 1.25 -2.80 -1.01 -0.02 972.31%
  QoQ % -683.33% -97.43% 273.60% 144.64% -177.23% -4,950.00% -
  Horiz. % 3,500.00% -600.00% -23,350.00% -6,250.00% 14,000.00% 5,050.00% 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.
 


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
 
 

496  426  659  813 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.345-0.01 
 AT 0.20-0.01 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 XOX 0.105-0.005 
 AEM 0.185+0.01 
 PARKSON 0.165+0.005 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 HIAPTEK 0.295+0.015 

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