Highlights

[PMCORP] QoQ Quarter Result on 2016-09-30 [#1]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -86.17%    YoY -     -75.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 17,188 17,288 21,472 18,264 15,659 16,927 24,921 -21.96%
  QoQ % -0.58% -19.49% 17.56% 16.64% -7.49% -32.08% -
  Horiz. % 68.97% 69.37% 86.16% 73.29% 62.83% 67.92% 100.00%
PBT -15,506 2,301 -387 1,508 10,366 -2,011 353 -
  QoQ % -773.88% 694.57% -125.66% -85.45% 615.46% -669.69% -
  Horiz. % -4,392.63% 651.84% -109.63% 427.20% 2,936.54% -569.69% 100.00%
Tax -15 87 -208 -190 -838 -183 -523 -90.65%
  QoQ % -117.24% 141.83% -9.47% 77.33% -357.92% 65.01% -
  Horiz. % 2.87% -16.63% 39.77% 36.33% 160.23% 34.99% 100.00%
NP -15,521 2,388 -595 1,318 9,528 -2,194 -170 1,933.18%
  QoQ % -749.96% 501.34% -145.14% -86.17% 534.28% -1,190.59% -
  Horiz. % 9,130.00% -1,404.71% 350.00% -775.29% -5,604.71% 1,290.59% 100.00%
NP to SH -15,521 2,388 -595 1,318 9,528 -2,194 -170 1,933.18%
  QoQ % -749.96% 501.34% -145.14% -86.17% 534.28% -1,190.59% -
  Horiz. % 9,130.00% -1,404.71% 350.00% -775.29% -5,604.71% 1,290.59% 100.00%
Tax Rate - % -3.78 % - % 12.60 % 8.08 % - % 148.16 % -
  QoQ % 0.00% 0.00% 0.00% 55.94% 0.00% 0.00% -
  Horiz. % 0.00% -2.55% 0.00% 8.50% 5.45% 0.00% 100.00%
Total Cost 32,709 14,900 22,067 16,946 6,131 19,121 25,091 19.35%
  QoQ % 119.52% -32.48% 30.22% 176.40% -67.94% -23.79% -
  Horiz. % 130.36% 59.38% 87.95% 67.54% 24.44% 76.21% 100.00%
Net Worth 302,556 319,203 315,449 319,557 311,943 355,756 359,582 -10.88%
  QoQ % -5.22% 1.19% -1.29% 2.44% -12.32% -1.06% -
  Horiz. % 84.14% 88.77% 87.73% 88.87% 86.75% 98.94% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 302,556 319,203 315,449 319,557 311,943 355,756 359,582 -10.88%
  QoQ % -5.22% 1.19% -1.29% 2.44% -12.32% -1.06% -
  Horiz. % 84.14% 88.77% 87.73% 88.87% 86.75% 98.94% 100.00%
NOSH 708,397 708,397 708,397 708,397 706,714 708,397 708,397 -
  QoQ % 0.00% 0.00% 0.00% 0.24% -0.24% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.76% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -90.30 % 13.81 % -2.77 % 7.22 % 60.85 % -12.96 % -0.68 % 2,510.64%
  QoQ % -753.87% 598.56% -138.37% -88.13% 569.52% -1,805.88% -
  Horiz. % 13,279.41% -2,030.88% 407.35% -1,061.76% -8,948.53% 1,905.88% 100.00%
ROE -5.13 % 0.75 % -0.19 % 0.41 % 3.05 % -0.62 % -0.05 % 2,097.81%
  QoQ % -784.00% 494.74% -146.34% -86.56% 591.94% -1,140.00% -
  Horiz. % 10,260.00% -1,500.00% 380.00% -820.00% -6,100.00% 1,240.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.43 2.44 3.03 2.58 2.22 2.39 3.52 -21.91%
  QoQ % -0.41% -19.47% 17.44% 16.22% -7.11% -32.10% -
  Horiz. % 69.03% 69.32% 86.08% 73.30% 63.07% 67.90% 100.00%
EPS -2.19 0.34 -0.08 0.19 1.35 -0.31 -0.02 2,195.37%
  QoQ % -744.12% 525.00% -142.11% -85.93% 535.48% -1,450.00% -
  Horiz. % 10,950.00% -1,700.00% 400.00% -950.00% -6,750.00% 1,550.00% 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 0.4271 0.4506 0.4453 0.4511 0.4414 0.5022 0.5076 -10.88%
  QoQ % -5.22% 1.19% -1.29% 2.20% -12.11% -1.06% -
  Horiz. % 84.14% 88.77% 87.73% 88.87% 86.96% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.22 2.24 2.78 2.36 2.02 2.19 3.22 -21.98%
  QoQ % -0.89% -19.42% 17.80% 16.83% -7.76% -31.99% -
  Horiz. % 68.94% 69.57% 86.34% 73.29% 62.73% 68.01% 100.00%
EPS -2.01 0.31 -0.08 0.17 1.23 -0.28 -0.02 2,067.69%
  QoQ % -748.39% 487.50% -147.06% -86.18% 539.29% -1,300.00% -
  Horiz. % 10,050.00% -1,550.00% 400.00% -850.00% -6,150.00% 1,400.00% 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 0.3912 0.4128 0.4079 0.4132 0.4034 0.4600 0.4650 -10.89%
  QoQ % -5.23% 1.20% -1.28% 2.43% -12.30% -1.08% -
  Horiz. % 84.13% 88.77% 87.72% 88.86% 86.75% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1900 0.1800 0.1550 0.1650 0.1650 0.2800 0.2550 -
P/RPS 7.83 7.38 5.11 6.40 7.45 11.72 7.25 5.27%
  QoQ % 6.10% 44.42% -20.16% -14.09% -36.43% 61.66% -
  Horiz. % 108.00% 101.79% 70.48% 88.28% 102.76% 161.66% 100.00%
P/EPS -8.67 53.40 -184.54 88.68 12.24 -90.41 -1,062.60 -95.96%
  QoQ % -116.24% 128.94% -308.10% 624.51% 113.54% 91.49% -
  Horiz. % 0.82% -5.03% 17.37% -8.35% -1.15% 8.51% 100.00%
EY -11.53 1.87 -0.54 1.13 8.17 -1.11 -0.09 2,448.84%
  QoQ % -716.58% 446.30% -147.79% -86.17% 836.04% -1,133.33% -
  Horiz. % 12,811.11% -2,077.78% 600.00% -1,255.56% -9,077.78% 1,233.33% 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 0.44 0.40 0.35 0.37 0.37 0.56 0.50 -8.18%
  QoQ % 10.00% 14.29% -5.41% 0.00% -33.93% 12.00% -
  Horiz. % 88.00% 80.00% 70.00% 74.00% 74.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 16/02/17 25/11/16 29/08/16 24/05/16 23/02/16 -
Price 0.1750 0.1950 0.1700 0.1700 0.1550 0.1750 0.3000 -
P/RPS 7.21 7.99 5.61 6.59 7.00 7.32 8.53 -10.61%
  QoQ % -9.76% 42.42% -14.87% -5.86% -4.37% -14.19% -
  Horiz. % 84.53% 93.67% 65.77% 77.26% 82.06% 85.81% 100.00%
P/EPS -7.99 57.85 -202.40 91.37 11.50 -56.50 -1,250.11 -96.57%
  QoQ % -113.81% 128.58% -321.52% 694.52% 120.35% 95.48% -
  Horiz. % 0.64% -4.63% 16.19% -7.31% -0.92% 4.52% 100.00%
EY -12.52 1.73 -0.49 1.09 8.70 -1.77 -0.08 2,813.04%
  QoQ % -823.70% 453.06% -144.95% -87.47% 591.53% -2,112.50% -
  Horiz. % 15,650.00% -2,162.50% 612.50% -1,362.50% -10,875.00% 2,212.50% 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 0.41 0.43 0.38 0.38 0.35 0.35 0.59 -21.56%
  QoQ % -4.65% 13.16% 0.00% 8.57% 0.00% -40.68% -
  Horiz. % 69.49% 72.88% 64.41% 64.41% 59.32% 59.32% 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
 
 

677  390  572  779 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.265+0.095 
 BINTAI 1.01+0.165 
 KANGER 0.185+0.015 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 
 KNM 0.2050.00 
 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