[PMCORP] QoQ Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,358 19,945 16,138 16,490 22,695 18,428 17,188 29.50% QoQ % 27.14% 23.59% -2.13% -27.34% 23.15% 7.21% - Horiz. % 147.53% 116.04% 93.89% 95.94% 132.04% 107.21% 100.00%
PBT 895 5,474 339 -3,631 -422 48 -15,506 - QoQ % -83.65% 1,514.75% 109.34% -760.43% -979.17% 100.31% - Horiz. % -5.77% -35.30% -2.19% 23.42% 2.72% -0.31% 100.00%
Tax -764 -349 1,030 358 -793 -77 -15 1,264.24% QoQ % -118.91% -133.88% 187.71% 145.15% -929.87% -413.33% - Horiz. % 5,093.33% 2,326.67% -6,866.67% -2,386.67% 5,286.67% 513.33% 100.00%
NP 131 5,125 1,369 -3,273 -1,215 -29 -15,521 - QoQ % -97.44% 274.36% 141.83% -169.38% -4,089.66% 99.81% - Horiz. % -0.84% -33.02% -8.82% 21.09% 7.83% 0.19% 100.00%
NP to SH 131 5,125 1,369 -3,273 -1,215 -29 -15,521 - QoQ % -97.44% 274.36% 141.83% -169.38% -4,089.66% 99.81% - Horiz. % -0.84% -33.02% -8.82% 21.09% 7.83% 0.19% 100.00%
Tax Rate 85.36 % 6.38 % -303.83 % - % - % 160.42 % - % - QoQ % 1,237.93% 102.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.21% 3.98% -189.40% 0.00% 0.00% 100.00% -
Total Cost 25,227 14,820 14,769 19,763 23,910 18,457 32,709 -15.86% QoQ % 70.22% 0.35% -25.27% -17.34% 29.54% -43.57% - Horiz. % 77.13% 45.31% 45.15% 60.42% 73.10% 56.43% 100.00%
Net Worth 297,810 299,581 297,385 296,039 300,147 301,493 302,556 -1.05% QoQ % -0.59% 0.74% 0.45% -1.37% -0.45% -0.35% - Horiz. % 98.43% 99.02% 98.29% 97.85% 99.20% 99.65% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 297,810 299,581 297,385 296,039 300,147 301,493 302,556 -1.05% QoQ % -0.59% 0.74% 0.45% -1.37% -0.45% -0.35% - Horiz. % 98.43% 99.02% 98.29% 97.85% 99.20% 99.65% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.52 % 25.70 % 8.48 % -19.85 % -5.35 % -0.16 % -90.30 % - QoQ % -97.98% 203.07% 142.72% -271.03% -3,243.75% 99.82% - Horiz. % -0.58% -28.46% -9.39% 21.98% 5.92% 0.18% 100.00%
ROE 0.04 % 1.71 % 0.46 % -1.11 % -0.40 % -0.01 % -5.13 % - QoQ % -97.66% 271.74% 141.44% -177.50% -3,900.00% 99.81% - Horiz. % -0.78% -33.33% -8.97% 21.64% 7.80% 0.19% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.58 2.82 2.28 2.33 3.20 2.60 2.43 29.38% QoQ % 26.95% 23.68% -2.15% -27.19% 23.08% 7.00% - Horiz. % 147.33% 116.05% 93.83% 95.88% 131.69% 107.00% 100.00%
EPS 0.02 0.72 0.19 -0.46 -0.17 0.00 -2.19 - QoQ % -97.22% 278.95% 141.30% -170.59% 0.00% 0.00% - Horiz. % -0.91% -32.88% -8.68% 21.00% 7.76% -0.00% 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 0.4204 0.4229 0.4198 0.4179 0.4237 0.4256 0.4271 -1.05% QoQ % -0.59% 0.74% 0.45% -1.37% -0.45% -0.35% - Horiz. % 98.43% 99.02% 98.29% 97.85% 99.20% 99.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.28 2.58 2.09 2.13 2.93 2.38 2.22 29.63% QoQ % 27.13% 23.44% -1.88% -27.30% 23.11% 7.21% - Horiz. % 147.75% 116.22% 94.14% 95.95% 131.98% 107.21% 100.00%
EPS 0.02 0.66 0.18 -0.42 -0.16 0.00 -2.01 - QoQ % -96.97% 266.67% 142.86% -162.50% 0.00% 0.00% - Horiz. % -1.00% -32.84% -8.96% 20.90% 7.96% -0.00% 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 0.3851 0.3874 0.3845 0.3828 0.3881 0.3899 0.3912 -1.04% QoQ % -0.59% 0.75% 0.44% -1.37% -0.46% -0.33% - Horiz. % 98.44% 99.03% 98.29% 97.85% 99.21% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1400 0.1500 0.1500 0.1600 0.1800 0.1750 0.1900 -
P/RPS 3.91 5.33 6.58 6.87 5.62 6.73 7.83 -36.98% QoQ % -26.64% -19.00% -4.22% 22.24% -16.49% -14.05% - Horiz. % 49.94% 68.07% 84.04% 87.74% 71.78% 85.95% 100.00%
P/EPS 757.07 20.73 77.62 -34.63 -104.95 -4,274.81 -8.67 - QoQ % 3,552.05% -73.29% 324.14% 67.00% 97.54% -49,205.77% - Horiz. % -8,732.06% -239.10% -895.27% 399.42% 1,210.50% 49,305.77% 100.00%
EY 0.13 4.82 1.29 -2.89 -0.95 -0.02 -11.53 - QoQ % -97.30% 273.64% 144.64% -204.21% -4,650.00% 99.83% - Horiz. % -1.13% -41.80% -11.19% 25.07% 8.24% 0.17% 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 0.33 0.35 0.36 0.38 0.42 0.41 0.44 -17.41% QoQ % -5.71% -2.78% -5.26% -9.52% 2.44% -6.82% - Horiz. % 75.00% 79.55% 81.82% 86.36% 95.45% 93.18% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 13/02/19 23/11/18 29/08/18 21/05/18 26/02/18 21/11/17 29/08/17 -
Price 0.1550 0.1550 0.1550 0.1650 0.1700 0.1750 0.1750 -
P/RPS 4.33 5.51 6.80 7.09 5.31 6.73 7.21 -28.75% QoQ % -21.42% -18.97% -4.09% 33.52% -21.10% -6.66% - Horiz. % 60.06% 76.42% 94.31% 98.34% 73.65% 93.34% 100.00%
P/EPS 838.18 21.42 80.21 -35.71 -99.12 -4,274.81 -7.99 - QoQ % 3,813.07% -73.30% 324.61% 63.97% 97.68% -53,402.00% - Horiz. % -10,490.36% -268.09% -1,003.88% 446.93% 1,240.55% 53,502.00% 100.00%
EY 0.12 4.67 1.25 -2.80 -1.01 -0.02 -12.52 - QoQ % -97.43% 273.60% 144.64% -177.23% -4,950.00% 99.84% - Horiz. % -0.96% -37.30% -9.98% 22.36% 8.07% 0.16% 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 0.37 0.39 0.40 0.41 0.41 -6.60% QoQ % 0.00% 0.00% -5.13% -2.50% -2.44% 0.00% - Horiz. % 90.24% 90.24% 90.24% 95.12% 97.56% 100.00% 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.
Comment
BURSA PMC MAR 2018.pdf 
