Highlights

[PMCORP] QoQ Quarter Result on 2015-03-31 [#0]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
31-Mar-2015
Profit Trend QoQ -     118.32%    YoY -     -58.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,921 16,792 17,045 16,359 22,889 16,497 14,221 45.20%
  QoQ % 48.41% -1.48% 4.19% -28.53% 38.75% 16.00% -
  Horiz. % 175.24% 118.08% 119.86% 115.03% 160.95% 116.00% 100.00%
PBT 353 5,855 2,348 921 1,161 -834 28 439.19%
  QoQ % -93.97% 149.36% 154.94% -20.67% 239.21% -3,078.57% -
  Horiz. % 1,260.71% 20,910.71% 8,385.71% 3,289.29% 4,146.43% -2,978.57% 100.00%
Tax -523 -467 -116 -218 -839 192 78 -
  QoQ % -11.99% -302.59% 46.79% 74.02% -536.98% 146.15% -
  Horiz. % -670.51% -598.72% -148.72% -279.49% -1,075.64% 246.15% 100.00%
NP -170 5,388 2,232 703 322 -642 106 -
  QoQ % -103.16% 141.40% 217.50% 118.32% 150.16% -705.66% -
  Horiz. % -160.38% 5,083.02% 2,105.66% 663.21% 303.77% -605.66% 100.00%
NP to SH -170 5,388 2,232 703 322 -642 106 -
  QoQ % -103.16% 141.40% 217.50% 118.32% 150.16% -705.66% -
  Horiz. % -160.38% 5,083.02% 2,105.66% 663.21% 303.77% -605.66% 100.00%
Tax Rate 148.16 % 7.98 % 4.94 % 23.67 % 72.27 % - % -278.57 % -
  QoQ % 1,756.64% 61.54% -79.13% -67.25% 0.00% 0.00% -
  Horiz. % -53.19% -2.86% -1.77% -8.50% -25.94% 0.00% 100.00%
Total Cost 25,091 11,404 14,813 15,656 22,567 17,139 14,115 46.59%
  QoQ % 120.02% -23.01% -5.38% -30.62% 31.67% 21.42% -
  Horiz. % 177.76% 80.79% 104.95% 110.92% 159.88% 121.42% 100.00%
Net Worth 359,582 358,944 353,065 350,869 322,205 353,773 350,089 1.79%
  QoQ % 0.18% 1.67% 0.63% 8.90% -8.92% 1.05% -
  Horiz. % 102.71% 102.53% 100.85% 100.22% 92.03% 101.05% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 359,582 358,944 353,065 350,869 322,205 353,773 350,089 1.79%
  QoQ % 0.18% 1.67% 0.63% 8.90% -8.92% 1.05% -
  Horiz. % 102.71% 102.53% 100.85% 100.22% 92.03% 101.05% 100.00%
NOSH 708,397 708,397 708,397 708,397 650,000 708,397 708,397 -
  QoQ % 0.00% 0.00% 0.00% 8.98% -8.24% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 91.76% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.68 % 32.09 % 13.09 % 4.30 % 1.41 % -3.89 % 0.75 % -
  QoQ % -102.12% 145.15% 204.42% 204.96% 136.25% -618.67% -
  Horiz. % -90.67% 4,278.67% 1,745.33% 573.33% 188.00% -518.67% 100.00%
ROE -0.05 % 1.50 % 0.63 % 0.20 % 0.10 % -0.18 % 0.03 % -
  QoQ % -103.33% 138.10% 215.00% 100.00% 155.56% -700.00% -
  Horiz. % -166.67% 5,000.00% 2,100.00% 666.67% 333.33% -600.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.52 2.37 2.41 2.31 3.52 2.33 2.01 45.14%
  QoQ % 48.52% -1.66% 4.33% -34.38% 51.07% 15.92% -
  Horiz. % 175.12% 117.91% 119.90% 114.93% 175.12% 115.92% 100.00%
EPS -0.02 0.76 0.32 0.10 0.05 -0.09 0.01 -
  QoQ % -102.63% 137.50% 220.00% 100.00% 155.56% -1,000.00% -
  Horiz. % -200.00% 7,600.00% 3,200.00% 1,000.00% 500.00% -900.00% 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 0.5076 0.5067 0.4984 0.4953 0.4957 0.4994 0.4942 1.79%
  QoQ % 0.18% 1.67% 0.63% -0.08% -0.74% 1.05% -
  Horiz. % 102.71% 102.53% 100.85% 100.22% 100.30% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.22 2.17 2.20 2.12 2.96 2.13 1.84 45.07%
  QoQ % 48.39% -1.36% 3.77% -28.38% 38.97% 15.76% -
  Horiz. % 175.00% 117.93% 119.57% 115.22% 160.87% 115.76% 100.00%
EPS -0.02 0.70 0.29 0.09 0.04 -0.08 0.01 -
  QoQ % -102.86% 141.38% 222.22% 125.00% 150.00% -900.00% -
  Horiz. % -200.00% 7,000.00% 2,900.00% 900.00% 400.00% -800.00% 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 0.4650 0.4641 0.4565 0.4537 0.4166 0.4575 0.4527 1.80%
  QoQ % 0.19% 1.66% 0.62% 8.91% -8.94% 1.06% -
  Horiz. % 102.72% 102.52% 100.84% 100.22% 92.03% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2550 0.1950 0.1850 0.2400 0.3350 0.3050 0.2200 -
P/RPS 7.25 8.23 7.69 10.39 9.51 13.10 10.96 -24.02%
  QoQ % -11.91% 7.02% -25.99% 9.25% -27.40% 19.53% -
  Horiz. % 66.15% 75.09% 70.16% 94.80% 86.77% 119.53% 100.00%
P/EPS -1,062.60 25.64 58.72 241.84 676.24 -336.54 1,470.26 -
  QoQ % -4,244.31% -56.34% -75.72% -64.24% 300.94% -122.89% -
  Horiz. % -72.27% 1.74% 3.99% 16.45% 45.99% -22.89% 100.00%
EY -0.09 3.90 1.70 0.41 0.15 -0.30 0.07 -
  QoQ % -102.31% 129.41% 314.63% 173.33% 150.00% -528.57% -
  Horiz. % -128.57% 5,571.43% 2,428.57% 585.71% 214.29% -428.57% 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 0.50 0.38 0.37 0.48 0.68 0.61 0.45 7.26%
  QoQ % 31.58% 2.70% -22.92% -29.41% 11.48% 35.56% -
  Horiz. % 111.11% 84.44% 82.22% 106.67% 151.11% 135.56% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 -
Price 0.3000 0.2050 0.1900 0.2000 0.2650 0.2300 0.2600 -
P/RPS 8.53 8.65 7.90 8.66 7.53 9.88 12.95 -24.24%
  QoQ % -1.39% 9.49% -8.78% 15.01% -23.79% -23.71% -
  Horiz. % 65.87% 66.80% 61.00% 66.87% 58.15% 76.29% 100.00%
P/EPS -1,250.11 26.95 60.30 201.54 534.94 -253.79 1,737.58 -
  QoQ % -4,738.63% -55.31% -70.08% -62.32% 310.78% -114.61% -
  Horiz. % -71.95% 1.55% 3.47% 11.60% 30.79% -14.61% 100.00%
EY -0.08 3.71 1.66 0.50 0.19 -0.39 0.06 -
  QoQ % -102.16% 123.49% 232.00% 163.16% 148.72% -750.00% -
  Horiz. % -133.33% 6,183.33% 2,766.67% 833.33% 316.67% -650.00% 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 0.59 0.40 0.38 0.40 0.53 0.46 0.53 7.39%
  QoQ % 47.50% 5.26% -5.00% -24.53% 15.22% -13.21% -
  Horiz. % 111.32% 75.47% 71.70% 75.47% 100.00% 86.79% 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
 
 

671  387  581  779 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.265+0.095 
 BINTAI 1.02+0.175 
 KANGER 0.18+0.01 
 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