Highlights

[PMCORP] QoQ Quarter Result on 2015-12-31 [#0]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
31-Dec-2015
Profit Trend QoQ -     -103.16%    YoY -     -152.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 18,264 15,659 16,927 24,921 16,792 17,045 16,359 7.60%
  QoQ % 16.64% -7.49% -32.08% 48.41% -1.48% 4.19% -
  Horiz. % 111.64% 95.72% 103.47% 152.34% 102.65% 104.19% 100.00%
PBT 1,508 10,366 -2,011 353 5,855 2,348 921 38.79%
  QoQ % -85.45% 615.46% -669.69% -93.97% 149.36% 154.94% -
  Horiz. % 163.74% 1,125.52% -218.35% 38.33% 635.72% 254.94% 100.00%
Tax -190 -838 -183 -523 -467 -116 -218 -8.73%
  QoQ % 77.33% -357.92% 65.01% -11.99% -302.59% 46.79% -
  Horiz. % 87.16% 384.40% 83.94% 239.91% 214.22% 53.21% 100.00%
NP 1,318 9,528 -2,194 -170 5,388 2,232 703 51.87%
  QoQ % -86.17% 534.28% -1,190.59% -103.16% 141.40% 217.50% -
  Horiz. % 187.48% 1,355.33% -312.09% -24.18% 766.43% 317.50% 100.00%
NP to SH 1,318 9,528 -2,194 -170 5,388 2,232 703 51.87%
  QoQ % -86.17% 534.28% -1,190.59% -103.16% 141.40% 217.50% -
  Horiz. % 187.48% 1,355.33% -312.09% -24.18% 766.43% 317.50% 100.00%
Tax Rate 12.60 % 8.08 % - % 148.16 % 7.98 % 4.94 % 23.67 % -34.24%
  QoQ % 55.94% 0.00% 0.00% 1,756.64% 61.54% -79.13% -
  Horiz. % 53.23% 34.14% 0.00% 625.94% 33.71% 20.87% 100.00%
Total Cost 16,946 6,131 19,121 25,091 11,404 14,813 15,656 5.41%
  QoQ % 176.40% -67.94% -23.79% 120.02% -23.01% -5.38% -
  Horiz. % 108.24% 39.16% 122.13% 160.26% 72.84% 94.62% 100.00%
Net Worth 319,557 311,943 355,756 359,582 358,944 353,065 350,869 -6.03%
  QoQ % 2.44% -12.32% -1.06% 0.18% 1.67% 0.63% -
  Horiz. % 91.08% 88.91% 101.39% 102.48% 102.30% 100.63% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 319,557 311,943 355,756 359,582 358,944 353,065 350,869 -6.03%
  QoQ % 2.44% -12.32% -1.06% 0.18% 1.67% 0.63% -
  Horiz. % 91.08% 88.91% 101.39% 102.48% 102.30% 100.63% 100.00%
NOSH 708,397 706,714 708,397 708,397 708,397 708,397 708,397 -
  QoQ % 0.24% -0.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.76% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.22 % 60.85 % -12.96 % -0.68 % 32.09 % 13.09 % 4.30 % 41.14%
  QoQ % -88.13% 569.52% -1,805.88% -102.12% 145.15% 204.42% -
  Horiz. % 167.91% 1,415.12% -301.40% -15.81% 746.28% 304.42% 100.00%
ROE 0.41 % 3.05 % -0.62 % -0.05 % 1.50 % 0.63 % 0.20 % 61.16%
  QoQ % -86.56% 591.94% -1,140.00% -103.33% 138.10% 215.00% -
  Horiz. % 205.00% 1,525.00% -310.00% -25.00% 750.00% 315.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.58 2.22 2.39 3.52 2.37 2.41 2.31 7.63%
  QoQ % 16.22% -7.11% -32.10% 48.52% -1.66% 4.33% -
  Horiz. % 111.69% 96.10% 103.46% 152.38% 102.60% 104.33% 100.00%
EPS 0.19 1.35 -0.31 -0.02 0.76 0.32 0.10 53.22%
  QoQ % -85.93% 535.48% -1,450.00% -102.63% 137.50% 220.00% -
  Horiz. % 190.00% 1,350.00% -310.00% -20.00% 760.00% 320.00% 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 0.4511 0.4414 0.5022 0.5076 0.5067 0.4984 0.4953 -6.03%
  QoQ % 2.20% -12.11% -1.06% 0.18% 1.67% 0.63% -
  Horiz. % 91.08% 89.12% 101.39% 102.48% 102.30% 100.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.36 2.02 2.19 3.22 2.17 2.20 2.12 7.39%
  QoQ % 16.83% -7.76% -31.99% 48.39% -1.36% 3.77% -
  Horiz. % 111.32% 95.28% 103.30% 151.89% 102.36% 103.77% 100.00%
EPS 0.17 1.23 -0.28 -0.02 0.70 0.29 0.09 52.63%
  QoQ % -86.18% 539.29% -1,300.00% -102.86% 141.38% 222.22% -
  Horiz. % 188.89% 1,366.67% -311.11% -22.22% 777.78% 322.22% 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 0.4132 0.4034 0.4600 0.4650 0.4641 0.4565 0.4537 -6.03%
  QoQ % 2.43% -12.30% -1.08% 0.19% 1.66% 0.62% -
  Horiz. % 91.07% 88.91% 101.39% 102.49% 102.29% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1650 0.1650 0.2800 0.2550 0.1950 0.1850 0.2400 -
P/RPS 6.40 7.45 11.72 7.25 8.23 7.69 10.39 -27.54%
  QoQ % -14.09% -36.43% 61.66% -11.91% 7.02% -25.99% -
  Horiz. % 61.60% 71.70% 112.80% 69.78% 79.21% 74.01% 100.00%
P/EPS 88.68 12.24 -90.41 -1,062.60 25.64 58.72 241.84 -48.68%
  QoQ % 624.51% 113.54% 91.49% -4,244.31% -56.34% -75.72% -
  Horiz. % 36.67% 5.06% -37.38% -439.38% 10.60% 24.28% 100.00%
EY 1.13 8.17 -1.11 -0.09 3.90 1.70 0.41 96.21%
  QoQ % -86.17% 836.04% -1,133.33% -102.31% 129.41% 314.63% -
  Horiz. % 275.61% 1,992.68% -270.73% -21.95% 951.22% 414.63% 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 0.37 0.37 0.56 0.50 0.38 0.37 0.48 -15.89%
  QoQ % 0.00% -33.93% 12.00% 31.58% 2.70% -22.92% -
  Horiz. % 77.08% 77.08% 116.67% 104.17% 79.17% 77.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 24/05/16 23/02/16 19/11/15 19/08/15 25/05/15 -
Price 0.1700 0.1550 0.1750 0.3000 0.2050 0.1900 0.2000 -
P/RPS 6.59 7.00 7.32 8.53 8.65 7.90 8.66 -16.61%
  QoQ % -5.86% -4.37% -14.19% -1.39% 9.49% -8.78% -
  Horiz. % 76.10% 80.83% 84.53% 98.50% 99.88% 91.22% 100.00%
P/EPS 91.37 11.50 -56.50 -1,250.11 26.95 60.30 201.54 -40.90%
  QoQ % 694.52% 120.35% 95.48% -4,738.63% -55.31% -70.08% -
  Horiz. % 45.34% 5.71% -28.03% -620.28% 13.37% 29.92% 100.00%
EY 1.09 8.70 -1.77 -0.08 3.71 1.66 0.50 67.89%
  QoQ % -87.47% 591.53% -2,112.50% -102.16% 123.49% 232.00% -
  Horiz. % 218.00% 1,740.00% -354.00% -16.00% 742.00% 332.00% 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 0.38 0.35 0.35 0.59 0.40 0.38 0.40 -3.35%
  QoQ % 8.57% 0.00% -40.68% 47.50% 5.26% -5.00% -
  Horiz. % 95.00% 87.50% 87.50% 147.50% 100.00% 95.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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