Highlights

[PMCORP] QoQ Quarter Result on 2018-12-31 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 13-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -97.44%    YoY -     110.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 15,592 11,049 15,477 25,358 19,945 16,138 16,490 -3.66%
  QoQ % 41.12% -28.61% -38.97% 27.14% 23.59% -2.13% -
  Horiz. % 94.55% 67.00% 93.86% 153.78% 120.95% 97.87% 100.00%
PBT -1,047 -10,149 -670 895 5,474 339 -3,631 -56.32%
  QoQ % 89.68% -1,414.78% -174.86% -83.65% 1,514.75% 109.34% -
  Horiz. % 28.84% 279.51% 18.45% -24.65% -150.76% -9.34% 100.00%
Tax -24 73 -25 -764 -349 1,030 358 -
  QoQ % -132.88% 392.00% 96.73% -118.91% -133.88% 187.71% -
  Horiz. % -6.70% 20.39% -6.98% -213.41% -97.49% 287.71% 100.00%
NP -1,071 -10,076 -695 131 5,125 1,369 -3,273 -52.48%
  QoQ % 89.37% -1,349.78% -630.53% -97.44% 274.36% 141.83% -
  Horiz. % 32.72% 307.85% 21.23% -4.00% -156.58% -41.83% 100.00%
NP to SH -1,071 -10,076 -695 131 5,125 1,369 -3,273 -52.48%
  QoQ % 89.37% -1,349.78% -630.53% -97.44% 274.36% 141.83% -
  Horiz. % 32.72% 307.85% 21.23% -4.00% -156.58% -41.83% 100.00%
Tax Rate - % - % - % 85.36 % 6.38 % -303.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 1,237.93% 102.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -28.09% -2.10% 100.00% -
Total Cost 16,663 21,125 16,172 25,227 14,820 14,769 19,763 -10.74%
  QoQ % -21.12% 30.63% -35.89% 70.22% 0.35% -25.27% -
  Horiz. % 84.31% 106.89% 81.83% 127.65% 74.99% 74.73% 100.00%
Net Worth 282,721 285,554 292,426 297,810 299,581 297,385 296,039 -3.02%
  QoQ % -0.99% -2.35% -1.81% -0.59% 0.74% 0.45% -
  Horiz. % 95.50% 96.46% 98.78% 100.60% 101.20% 100.45% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,541 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 282,721 285,554 292,426 297,810 299,581 297,385 296,039 -3.02%
  QoQ % -0.99% -2.35% -1.81% -0.59% 0.74% 0.45% -
  Horiz. % 95.50% 96.46% 98.78% 100.60% 101.20% 100.45% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.87 % -91.19 % -4.49 % 0.52 % 25.70 % 8.48 % -19.85 % -50.67%
  QoQ % 92.47% -1,930.96% -963.46% -97.98% 203.07% 142.72% -
  Horiz. % 34.61% 459.40% 22.62% -2.62% -129.47% -42.72% 100.00%
ROE -0.38 % -3.53 % -0.24 % 0.04 % 1.71 % 0.46 % -1.11 % -51.03%
  QoQ % 89.24% -1,370.83% -700.00% -97.66% 271.74% 141.44% -
  Horiz. % 34.23% 318.02% 21.62% -3.60% -154.05% -41.44% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.20 1.56 2.18 3.58 2.82 2.28 2.33 -3.75%
  QoQ % 41.03% -28.44% -39.11% 26.95% 23.68% -2.15% -
  Horiz. % 94.42% 66.95% 93.56% 153.65% 121.03% 97.85% 100.00%
EPS -0.15 -1.42 -0.10 0.02 0.72 0.19 -0.46 -52.59%
  QoQ % 89.44% -1,320.00% -600.00% -97.22% 278.95% 141.30% -
  Horiz. % 32.61% 308.70% 21.74% -4.35% -156.52% -41.30% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.3991 0.4031 0.4128 0.4204 0.4229 0.4198 0.4179 -3.02%
  QoQ % -0.99% -2.35% -1.81% -0.59% 0.74% 0.45% -
  Horiz. % 95.50% 96.46% 98.78% 100.60% 101.20% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.02 1.43 2.00 3.28 2.58 2.09 2.13 -3.47%
  QoQ % 41.26% -28.50% -39.02% 27.13% 23.44% -1.88% -
  Horiz. % 94.84% 67.14% 93.90% 153.99% 121.13% 98.12% 100.00%
EPS -0.14 -1.30 -0.09 0.02 0.66 0.18 -0.42 -51.89%
  QoQ % 89.23% -1,344.44% -550.00% -96.97% 266.67% 142.86% -
  Horiz. % 33.33% 309.52% 21.43% -4.76% -157.14% -42.86% 100.00%
DPS 0.46 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. % 100.00% - - - - - -
NAPS 0.3656 0.3692 0.3781 0.3851 0.3874 0.3845 0.3828 -3.02%
  QoQ % -0.98% -2.35% -1.82% -0.59% 0.75% 0.44% -
  Horiz. % 95.51% 96.45% 98.77% 100.60% 101.20% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1400 0.1400 0.1400 0.1500 0.1500 0.1600 -
P/RPS 5.91 8.98 6.41 3.91 5.33 6.58 6.87 -9.54%
  QoQ % -34.19% 40.09% 63.94% -26.64% -19.00% -4.22% -
  Horiz. % 86.03% 130.71% 93.30% 56.91% 77.58% 95.78% 100.00%
P/EPS -85.99 -9.84 -142.70 757.07 20.73 77.62 -34.63 83.27%
  QoQ % -773.88% 93.10% -118.85% 3,552.05% -73.29% 324.14% -
  Horiz. % 248.31% 28.41% 412.07% -2,186.17% -59.86% -224.14% 100.00%
EY -1.16 -10.16 -0.70 0.13 4.82 1.29 -2.89 -45.56%
  QoQ % 88.58% -1,351.43% -638.46% -97.30% 273.64% 144.64% -
  Horiz. % 40.14% 351.56% 24.22% -4.50% -166.78% -44.64% 100.00%
DY 3.85 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. % 100.00% - - - - - -
P/NAPS 0.33 0.35 0.34 0.33 0.35 0.36 0.38 -8.97%
  QoQ % -5.71% 2.94% 3.03% -5.71% -2.78% -5.26% -
  Horiz. % 86.84% 92.11% 89.47% 86.84% 92.11% 94.74% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 24/05/19 13/02/19 23/11/18 29/08/18 21/05/18 -
Price 0.1350 0.1300 0.1400 0.1550 0.1550 0.1550 0.1650 -
P/RPS 6.13 8.33 6.41 4.33 5.51 6.80 7.09 -9.24%
  QoQ % -26.41% 29.95% 48.04% -21.42% -18.97% -4.09% -
  Horiz. % 86.46% 117.49% 90.41% 61.07% 77.72% 95.91% 100.00%
P/EPS -89.29 -9.14 -142.70 838.18 21.42 80.21 -35.71 84.12%
  QoQ % -876.91% 93.59% -117.02% 3,813.07% -73.30% 324.61% -
  Horiz. % 250.04% 25.60% 399.61% -2,347.19% -59.98% -224.61% 100.00%
EY -1.12 -10.94 -0.70 0.12 4.67 1.25 -2.80 -45.68%
  QoQ % 89.76% -1,462.86% -683.33% -97.43% 273.60% 144.64% -
  Horiz. % 40.00% 390.71% 25.00% -4.29% -166.79% -44.64% 100.00%
DY 3.70 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. % 100.00% - - - - - -
P/NAPS 0.34 0.32 0.34 0.37 0.37 0.37 0.39 -8.73%
  QoQ % 6.25% -5.88% -8.11% 0.00% 0.00% -5.13% -
  Horiz. % 87.18% 82.05% 87.18% 94.87% 94.87% 94.87% 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
 
 

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