Highlights

[PMCORP] QoQ Quarter Result on 2018-09-30 [#1]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     274.36%    YoY -     17,772.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,049 15,477 25,358 19,945 16,138 16,490 22,695 -38.20%
  QoQ % -28.61% -38.97% 27.14% 23.59% -2.13% -27.34% -
  Horiz. % 48.68% 68.20% 111.73% 87.88% 71.11% 72.66% 100.00%
PBT -10,149 -670 895 5,474 339 -3,631 -422 738.05%
  QoQ % -1,414.78% -174.86% -83.65% 1,514.75% 109.34% -760.43% -
  Horiz. % 2,404.98% 158.77% -212.09% -1,297.16% -80.33% 860.43% 100.00%
Tax 73 -25 -764 -349 1,030 358 -793 -
  QoQ % 392.00% 96.73% -118.91% -133.88% 187.71% 145.15% -
  Horiz. % -9.21% 3.15% 96.34% 44.01% -129.89% -45.15% 100.00%
NP -10,076 -695 131 5,125 1,369 -3,273 -1,215 311.30%
  QoQ % -1,349.78% -630.53% -97.44% 274.36% 141.83% -169.38% -
  Horiz. % 829.30% 57.20% -10.78% -421.81% -112.67% 269.38% 100.00%
NP to SH -10,076 -695 131 5,125 1,369 -3,273 -1,215 311.30%
  QoQ % -1,349.78% -630.53% -97.44% 274.36% 141.83% -169.38% -
  Horiz. % 829.30% 57.20% -10.78% -421.81% -112.67% 269.38% 100.00%
Tax Rate - % - % 85.36 % 6.38 % -303.83 % - % - % -
  QoQ % 0.00% 0.00% 1,237.93% 102.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -28.09% -2.10% 100.00% - -
Total Cost 21,125 16,172 25,227 14,820 14,769 19,763 23,910 -7.95%
  QoQ % 30.63% -35.89% 70.22% 0.35% -25.27% -17.34% -
  Horiz. % 88.35% 67.64% 105.51% 61.98% 61.77% 82.66% 100.00%
Net Worth 285,554 292,426 297,810 299,581 297,385 296,039 300,147 -3.28%
  QoQ % -2.35% -1.81% -0.59% 0.74% 0.45% -1.37% -
  Horiz. % 95.14% 97.43% 99.22% 99.81% 99.08% 98.63% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 285,554 292,426 297,810 299,581 297,385 296,039 300,147 -3.28%
  QoQ % -2.35% -1.81% -0.59% 0.74% 0.45% -1.37% -
  Horiz. % 95.14% 97.43% 99.22% 99.81% 99.08% 98.63% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -91.19 % -4.49 % 0.52 % 25.70 % 8.48 % -19.85 % -5.35 % 565.76%
  QoQ % -1,930.96% -963.46% -97.98% 203.07% 142.72% -271.03% -
  Horiz. % 1,704.49% 83.93% -9.72% -480.37% -158.50% 371.03% 100.00%
ROE -3.53 % -0.24 % 0.04 % 1.71 % 0.46 % -1.11 % -0.40 % 328.75%
  QoQ % -1,370.83% -700.00% -97.66% 271.74% 141.44% -177.50% -
  Horiz. % 882.50% 60.00% -10.00% -427.50% -115.00% 277.50% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.56 2.18 3.58 2.82 2.28 2.33 3.20 -38.14%
  QoQ % -28.44% -39.11% 26.95% 23.68% -2.15% -27.19% -
  Horiz. % 48.75% 68.12% 111.88% 88.12% 71.25% 72.81% 100.00%
EPS -1.42 -0.10 0.02 0.72 0.19 -0.46 -0.17 313.28%
  QoQ % -1,320.00% -600.00% -97.22% 278.95% 141.30% -170.59% -
  Horiz. % 835.29% 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 0.4031 0.4128 0.4204 0.4229 0.4198 0.4179 0.4237 -3.28%
  QoQ % -2.35% -1.81% -0.59% 0.74% 0.45% -1.37% -
  Horiz. % 95.14% 97.43% 99.22% 99.81% 99.08% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.43 2.00 3.28 2.58 2.09 2.13 2.93 -38.09%
  QoQ % -28.50% -39.02% 27.13% 23.44% -1.88% -27.30% -
  Horiz. % 48.81% 68.26% 111.95% 88.05% 71.33% 72.70% 100.00%
EPS -1.30 -0.09 0.02 0.66 0.18 -0.42 -0.16 305.71%
  QoQ % -1,344.44% -550.00% -96.97% 266.67% 142.86% -162.50% -
  Horiz. % 812.50% 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 0.3692 0.3781 0.3851 0.3874 0.3845 0.3828 0.3881 -3.28%
  QoQ % -2.35% -1.82% -0.59% 0.75% 0.44% -1.37% -
  Horiz. % 95.13% 97.42% 99.23% 99.82% 99.07% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1400 0.1400 0.1400 0.1500 0.1500 0.1600 0.1800 -
P/RPS 8.98 6.41 3.91 5.33 6.58 6.87 5.62 36.79%
  QoQ % 40.09% 63.94% -26.64% -19.00% -4.22% 22.24% -
  Horiz. % 159.79% 114.06% 69.57% 94.84% 117.08% 122.24% 100.00%
P/EPS -9.84 -142.70 757.07 20.73 77.62 -34.63 -104.95 -79.45%
  QoQ % 93.10% -118.85% 3,552.05% -73.29% 324.14% 67.00% -
  Horiz. % 9.38% 135.97% -721.36% -19.75% -73.96% 33.00% 100.00%
EY -10.16 -0.70 0.13 4.82 1.29 -2.89 -0.95 387.53%
  QoQ % -1,351.43% -638.46% -97.30% 273.64% 144.64% -204.21% -
  Horiz. % 1,069.47% 73.68% -13.68% -507.37% -135.79% 304.21% 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 0.35 0.34 0.33 0.35 0.36 0.38 0.42 -11.47%
  QoQ % 2.94% 3.03% -5.71% -2.78% -5.26% -9.52% -
  Horiz. % 83.33% 80.95% 78.57% 83.33% 85.71% 90.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 13/02/19 23/11/18 29/08/18 21/05/18 26/02/18 -
Price 0.1300 0.1400 0.1550 0.1550 0.1550 0.1650 0.1700 -
P/RPS 8.33 6.41 4.33 5.51 6.80 7.09 5.31 35.12%
  QoQ % 29.95% 48.04% -21.42% -18.97% -4.09% 33.52% -
  Horiz. % 156.87% 120.72% 81.54% 103.77% 128.06% 133.52% 100.00%
P/EPS -9.14 -142.70 838.18 21.42 80.21 -35.71 -99.12 -79.68%
  QoQ % 93.59% -117.02% 3,813.07% -73.30% 324.61% 63.97% -
  Horiz. % 9.22% 143.97% -845.62% -21.61% -80.92% 36.03% 100.00%
EY -10.94 -0.70 0.12 4.67 1.25 -2.80 -1.01 391.69%
  QoQ % -1,462.86% -683.33% -97.43% 273.60% 144.64% -177.23% -
  Horiz. % 1,083.17% 69.31% -11.88% -462.38% -123.76% 277.23% 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 0.32 0.34 0.37 0.37 0.37 0.39 0.40 -13.86%
  QoQ % -5.88% -8.11% 0.00% 0.00% -5.13% -2.50% -
  Horiz. % 80.00% 85.00% 92.50% 92.50% 92.50% 97.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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