Highlights

[PMCORP] QoQ Quarter Result on 2016-03-31 [#0]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
31-Mar-2016
Profit Trend QoQ -     -1,190.59%    YoY -     -412.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,472 18,264 15,659 16,927 24,921 16,792 17,045 16.56%
  QoQ % 17.56% 16.64% -7.49% -32.08% 48.41% -1.48% -
  Horiz. % 125.97% 107.15% 91.87% 99.31% 146.21% 98.52% 100.00%
PBT -387 1,508 10,366 -2,011 353 5,855 2,348 -
  QoQ % -125.66% -85.45% 615.46% -669.69% -93.97% 149.36% -
  Horiz. % -16.48% 64.22% 441.48% -85.65% 15.03% 249.36% 100.00%
Tax -208 -190 -838 -183 -523 -467 -116 47.33%
  QoQ % -9.47% 77.33% -357.92% 65.01% -11.99% -302.59% -
  Horiz. % 179.31% 163.79% 722.41% 157.76% 450.86% 402.59% 100.00%
NP -595 1,318 9,528 -2,194 -170 5,388 2,232 -
  QoQ % -145.14% -86.17% 534.28% -1,190.59% -103.16% 141.40% -
  Horiz. % -26.66% 59.05% 426.88% -98.30% -7.62% 241.40% 100.00%
NP to SH -595 1,318 9,528 -2,194 -170 5,388 2,232 -
  QoQ % -145.14% -86.17% 534.28% -1,190.59% -103.16% 141.40% -
  Horiz. % -26.66% 59.05% 426.88% -98.30% -7.62% 241.40% 100.00%
Tax Rate - % 12.60 % 8.08 % - % 148.16 % 7.98 % 4.94 % -
  QoQ % 0.00% 55.94% 0.00% 0.00% 1,756.64% 61.54% -
  Horiz. % 0.00% 255.06% 163.56% 0.00% 2,999.19% 161.54% 100.00%
Total Cost 22,067 16,946 6,131 19,121 25,091 11,404 14,813 30.28%
  QoQ % 30.22% 176.40% -67.94% -23.79% 120.02% -23.01% -
  Horiz. % 148.97% 114.40% 41.39% 129.08% 169.39% 76.99% 100.00%
Net Worth 315,449 319,557 311,943 355,756 359,582 358,944 353,065 -7.20%
  QoQ % -1.29% 2.44% -12.32% -1.06% 0.18% 1.67% -
  Horiz. % 89.35% 90.51% 88.35% 100.76% 101.85% 101.67% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 315,449 319,557 311,943 355,756 359,582 358,944 353,065 -7.20%
  QoQ % -1.29% 2.44% -12.32% -1.06% 0.18% 1.67% -
  Horiz. % 89.35% 90.51% 88.35% 100.76% 101.85% 101.67% 100.00%
NOSH 708,397 708,397 706,714 708,397 708,397 708,397 708,397 -
  QoQ % 0.00% 0.24% -0.24% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.76% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.77 % 7.22 % 60.85 % -12.96 % -0.68 % 32.09 % 13.09 % -
  QoQ % -138.37% -88.13% 569.52% -1,805.88% -102.12% 145.15% -
  Horiz. % -21.16% 55.16% 464.86% -99.01% -5.19% 245.15% 100.00%
ROE -0.19 % 0.41 % 3.05 % -0.62 % -0.05 % 1.50 % 0.63 % -
  QoQ % -146.34% -86.56% 591.94% -1,140.00% -103.33% 138.10% -
  Horiz. % -30.16% 65.08% 484.13% -98.41% -7.94% 238.10% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.03 2.58 2.22 2.39 3.52 2.37 2.41 16.41%
  QoQ % 17.44% 16.22% -7.11% -32.10% 48.52% -1.66% -
  Horiz. % 125.73% 107.05% 92.12% 99.17% 146.06% 98.34% 100.00%
EPS -0.08 0.19 1.35 -0.31 -0.02 0.76 0.32 -
  QoQ % -142.11% -85.93% 535.48% -1,450.00% -102.63% 137.50% -
  Horiz. % -25.00% 59.38% 421.88% -96.88% -6.25% 237.50% 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 0.4453 0.4511 0.4414 0.5022 0.5076 0.5067 0.4984 -7.20%
  QoQ % -1.29% 2.20% -12.11% -1.06% 0.18% 1.67% -
  Horiz. % 89.35% 90.51% 88.56% 100.76% 101.85% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.78 2.36 2.02 2.19 3.22 2.17 2.20 16.80%
  QoQ % 17.80% 16.83% -7.76% -31.99% 48.39% -1.36% -
  Horiz. % 126.36% 107.27% 91.82% 99.55% 146.36% 98.64% 100.00%
EPS -0.08 0.17 1.23 -0.28 -0.02 0.70 0.29 -
  QoQ % -147.06% -86.18% 539.29% -1,300.00% -102.86% 141.38% -
  Horiz. % -27.59% 58.62% 424.14% -96.55% -6.90% 241.38% 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 0.4079 0.4132 0.4034 0.4600 0.4650 0.4641 0.4565 -7.20%
  QoQ % -1.28% 2.43% -12.30% -1.08% 0.19% 1.66% -
  Horiz. % 89.35% 90.51% 88.37% 100.77% 101.86% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1550 0.1650 0.1650 0.2800 0.2550 0.1950 0.1850 -
P/RPS 5.11 6.40 7.45 11.72 7.25 8.23 7.69 -23.76%
  QoQ % -20.16% -14.09% -36.43% 61.66% -11.91% 7.02% -
  Horiz. % 66.45% 83.22% 96.88% 152.41% 94.28% 107.02% 100.00%
P/EPS -184.54 88.68 12.24 -90.41 -1,062.60 25.64 58.72 -
  QoQ % -308.10% 624.51% 113.54% 91.49% -4,244.31% -56.34% -
  Horiz. % -314.27% 151.02% 20.84% -153.97% -1,809.60% 43.66% 100.00%
EY -0.54 1.13 8.17 -1.11 -0.09 3.90 1.70 -
  QoQ % -147.79% -86.17% 836.04% -1,133.33% -102.31% 129.41% -
  Horiz. % -31.76% 66.47% 480.59% -65.29% -5.29% 229.41% 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 0.37 0.37 0.56 0.50 0.38 0.37 -3.62%
  QoQ % -5.41% 0.00% -33.93% 12.00% 31.58% 2.70% -
  Horiz. % 94.59% 100.00% 100.00% 151.35% 135.14% 102.70% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 25/11/16 29/08/16 24/05/16 23/02/16 19/11/15 19/08/15 -
Price 0.1700 0.1700 0.1550 0.1750 0.3000 0.2050 0.1900 -
P/RPS 5.61 6.59 7.00 7.32 8.53 8.65 7.90 -20.32%
  QoQ % -14.87% -5.86% -4.37% -14.19% -1.39% 9.49% -
  Horiz. % 71.01% 83.42% 88.61% 92.66% 107.97% 109.49% 100.00%
P/EPS -202.40 91.37 11.50 -56.50 -1,250.11 26.95 60.30 -
  QoQ % -321.52% 694.52% 120.35% 95.48% -4,738.63% -55.31% -
  Horiz. % -335.66% 151.53% 19.07% -93.70% -2,073.15% 44.69% 100.00%
EY -0.49 1.09 8.70 -1.77 -0.08 3.71 1.66 -
  QoQ % -144.95% -87.47% 591.53% -2,112.50% -102.16% 123.49% -
  Horiz. % -29.52% 65.66% 524.10% -106.63% -4.82% 223.49% 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 0.38 0.35 0.35 0.59 0.40 0.38 -
  QoQ % 0.00% 8.57% 0.00% -40.68% 47.50% 5.26% -
  Horiz. % 100.00% 100.00% 92.11% 92.11% 155.26% 105.26% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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