Highlights

[PMCORP] QoQ Quarter Result on 2017-03-31 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     501.34%    YoY -     208.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 22,695 18,428 17,188 17,288 21,472 18,264 15,659 27.98%
  QoQ % 23.15% 7.21% -0.58% -19.49% 17.56% 16.64% -
  Horiz. % 144.93% 117.68% 109.76% 110.40% 137.12% 116.64% 100.00%
PBT -422 48 -15,506 2,301 -387 1,508 10,366 -
  QoQ % -979.17% 100.31% -773.88% 694.57% -125.66% -85.45% -
  Horiz. % -4.07% 0.46% -149.59% 22.20% -3.73% 14.55% 100.00%
Tax -793 -77 -15 87 -208 -190 -838 -3.60%
  QoQ % -929.87% -413.33% -117.24% 141.83% -9.47% 77.33% -
  Horiz. % 94.63% 9.19% 1.79% -10.38% 24.82% 22.67% 100.00%
NP -1,215 -29 -15,521 2,388 -595 1,318 9,528 -
  QoQ % -4,089.66% 99.81% -749.96% 501.34% -145.14% -86.17% -
  Horiz. % -12.75% -0.30% -162.90% 25.06% -6.24% 13.83% 100.00%
NP to SH -1,215 -29 -15,521 2,388 -595 1,318 9,528 -
  QoQ % -4,089.66% 99.81% -749.96% 501.34% -145.14% -86.17% -
  Horiz. % -12.75% -0.30% -162.90% 25.06% -6.24% 13.83% 100.00%
Tax Rate - % 160.42 % - % -3.78 % - % 12.60 % 8.08 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 55.94% -
  Horiz. % 0.00% 1,985.40% 0.00% -46.78% 0.00% 155.94% 100.00%
Total Cost 23,910 18,457 32,709 14,900 22,067 16,946 6,131 147.15%
  QoQ % 29.54% -43.57% 119.52% -32.48% 30.22% 176.40% -
  Horiz. % 389.99% 301.04% 533.50% 243.03% 359.92% 276.40% 100.00%
Net Worth 300,147 301,493 302,556 319,203 315,449 319,557 311,943 -2.53%
  QoQ % -0.45% -0.35% -5.22% 1.19% -1.29% 2.44% -
  Horiz. % 96.22% 96.65% 96.99% 102.33% 101.12% 102.44% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 300,147 301,493 302,556 319,203 315,449 319,557 311,943 -2.53%
  QoQ % -0.45% -0.35% -5.22% 1.19% -1.29% 2.44% -
  Horiz. % 96.22% 96.65% 96.99% 102.33% 101.12% 102.44% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 706,714 0.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.24% -
  Horiz. % 100.24% 100.24% 100.24% 100.24% 100.24% 100.24% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -5.35 % -0.16 % -90.30 % 13.81 % -2.77 % 7.22 % 60.85 % -
  QoQ % -3,243.75% 99.82% -753.87% 598.56% -138.37% -88.13% -
  Horiz. % -8.79% -0.26% -148.40% 22.70% -4.55% 11.87% 100.00%
ROE -0.40 % -0.01 % -5.13 % 0.75 % -0.19 % 0.41 % 3.05 % -
  QoQ % -3,900.00% 99.81% -784.00% 494.74% -146.34% -86.56% -
  Horiz. % -13.11% -0.33% -168.20% 24.59% -6.23% 13.44% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.20 2.60 2.43 2.44 3.03 2.58 2.22 27.52%
  QoQ % 23.08% 7.00% -0.41% -19.47% 17.44% 16.22% -
  Horiz. % 144.14% 117.12% 109.46% 109.91% 136.49% 116.22% 100.00%
EPS -0.17 0.00 -2.19 0.34 -0.08 0.19 1.35 -
  QoQ % 0.00% 0.00% -744.12% 525.00% -142.11% -85.93% -
  Horiz. % -12.59% 0.00% -162.22% 25.19% -5.93% 14.07% 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 0.4237 0.4256 0.4271 0.4506 0.4453 0.4511 0.4414 -2.68%
  QoQ % -0.45% -0.35% -5.22% 1.19% -1.29% 2.20% -
  Horiz. % 95.99% 96.42% 96.76% 102.08% 100.88% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.93 2.38 2.22 2.24 2.78 2.36 2.02 28.05%
  QoQ % 23.11% 7.21% -0.89% -19.42% 17.80% 16.83% -
  Horiz. % 145.05% 117.82% 109.90% 110.89% 137.62% 116.83% 100.00%
EPS -0.16 0.00 -2.01 0.31 -0.08 0.17 1.23 -
  QoQ % 0.00% 0.00% -748.39% 487.50% -147.06% -86.18% -
  Horiz. % -13.01% 0.00% -163.41% 25.20% -6.50% 13.82% 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 0.3881 0.3899 0.3912 0.4128 0.4079 0.4132 0.4034 -2.54%
  QoQ % -0.46% -0.33% -5.23% 1.20% -1.28% 2.43% -
  Horiz. % 96.21% 96.65% 96.98% 102.33% 101.12% 102.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1800 0.1750 0.1900 0.1800 0.1550 0.1650 0.1650 -
P/RPS 5.62 6.73 7.83 7.38 5.11 6.40 7.45 -17.09%
  QoQ % -16.49% -14.05% 6.10% 44.42% -20.16% -14.09% -
  Horiz. % 75.44% 90.34% 105.10% 99.06% 68.59% 85.91% 100.00%
P/EPS -104.95 -4,274.81 -8.67 53.40 -184.54 88.68 12.24 -
  QoQ % 97.54% -49,205.77% -116.24% 128.94% -308.10% 624.51% -
  Horiz. % -857.43% -34,924.92% -70.83% 436.27% -1,507.68% 724.51% 100.00%
EY -0.95 -0.02 -11.53 1.87 -0.54 1.13 8.17 -
  QoQ % -4,650.00% 99.83% -716.58% 446.30% -147.79% -86.17% -
  Horiz. % -11.63% -0.24% -141.13% 22.89% -6.61% 13.83% 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 0.42 0.41 0.44 0.40 0.35 0.37 0.37 8.79%
  QoQ % 2.44% -6.82% 10.00% 14.29% -5.41% 0.00% -
  Horiz. % 113.51% 110.81% 118.92% 108.11% 94.59% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 29/08/17 24/05/17 16/02/17 25/11/16 29/08/16 -
Price 0.1700 0.1750 0.1750 0.1950 0.1700 0.1700 0.1550 -
P/RPS 5.31 6.73 7.21 7.99 5.61 6.59 7.00 -16.78%
  QoQ % -21.10% -6.66% -9.76% 42.42% -14.87% -5.86% -
  Horiz. % 75.86% 96.14% 103.00% 114.14% 80.14% 94.14% 100.00%
P/EPS -99.12 -4,274.81 -7.99 57.85 -202.40 91.37 11.50 -
  QoQ % 97.68% -53,402.00% -113.81% 128.58% -321.52% 694.52% -
  Horiz. % -861.91% -37,172.26% -69.48% 503.04% -1,760.00% 794.52% 100.00%
EY -1.01 -0.02 -12.52 1.73 -0.49 1.09 8.70 -
  QoQ % -4,950.00% 99.84% -823.70% 453.06% -144.95% -87.47% -
  Horiz. % -11.61% -0.23% -143.91% 19.89% -5.63% 12.53% 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 0.40 0.41 0.41 0.43 0.38 0.38 0.35 9.28%
  QoQ % -2.44% 0.00% -4.65% 13.16% 0.00% 8.57% -
  Horiz. % 114.29% 117.14% 117.14% 122.86% 108.57% 108.57% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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