[PMCORP] QoQ Quarter Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 20,057 15,592 11,049 15,477 25,358 19,945 16,138 15.55% QoQ % 28.64% 41.12% -28.61% -38.97% 27.14% 23.59% - Horiz. % 124.28% 96.62% 68.47% 95.90% 157.13% 123.59% 100.00%
PBT 1,221 -1,047 -10,149 -670 895 5,474 339 134.42% QoQ % 216.62% 89.68% -1,414.78% -174.86% -83.65% 1,514.75% - Horiz. % 360.18% -308.85% -2,993.81% -197.64% 264.01% 1,614.75% 100.00%
Tax -32 -24 73 -25 -764 -349 1,030 - QoQ % -33.33% -132.88% 392.00% 96.73% -118.91% -133.88% - Horiz. % -3.11% -2.33% 7.09% -2.43% -74.17% -33.88% 100.00%
NP 1,189 -1,071 -10,076 -695 131 5,125 1,369 -8.95% QoQ % 211.02% 89.37% -1,349.78% -630.53% -97.44% 274.36% - Horiz. % 86.85% -78.23% -736.01% -50.77% 9.57% 374.36% 100.00%
NP to SH 1,189 -1,071 -10,076 -695 131 5,125 1,369 -8.95% QoQ % 211.02% 89.37% -1,349.78% -630.53% -97.44% 274.36% - Horiz. % 86.85% -78.23% -736.01% -50.77% 9.57% 374.36% 100.00%
Tax Rate 2.62 % - % - % - % 85.36 % 6.38 % -303.83 % - QoQ % 0.00% 0.00% 0.00% 0.00% 1,237.93% 102.10% - Horiz. % -0.86% 0.00% 0.00% 0.00% -28.09% -2.10% 100.00%
Total Cost 18,868 16,663 21,125 16,172 25,227 14,820 14,769 17.69% QoQ % 13.23% -21.12% 30.63% -35.89% 70.22% 0.35% - Horiz. % 127.75% 112.82% 143.04% 109.50% 170.81% 100.35% 100.00%
Net Worth 285,413 282,721 285,554 292,426 297,810 299,581 297,385 -2.69% QoQ % 0.95% -0.99% -2.35% -1.81% -0.59% 0.74% - Horiz. % 95.97% 95.07% 96.02% 98.33% 100.14% 100.74% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 3,541 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 285,413 282,721 285,554 292,426 297,810 299,581 297,385 -2.69% QoQ % 0.95% -0.99% -2.35% -1.81% -0.59% 0.74% - Horiz. % 95.97% 95.07% 96.02% 98.33% 100.14% 100.74% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.93 % -6.87 % -91.19 % -4.49 % 0.52 % 25.70 % 8.48 % -21.16% QoQ % 186.32% 92.47% -1,930.96% -963.46% -97.98% 203.07% - Horiz. % 69.93% -81.01% -1,075.35% -52.95% 6.13% 303.07% 100.00%
ROE 0.42 % -0.38 % -3.53 % -0.24 % 0.04 % 1.71 % 0.46 % -5.87% QoQ % 210.53% 89.24% -1,370.83% -700.00% -97.66% 271.74% - Horiz. % 91.30% -82.61% -767.39% -52.17% 8.70% 371.74% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.83 2.20 1.56 2.18 3.58 2.82 2.28 15.45% QoQ % 28.64% 41.03% -28.44% -39.11% 26.95% 23.68% - Horiz. % 124.12% 96.49% 68.42% 95.61% 157.02% 123.68% 100.00%
EPS 0.17 -0.15 -1.42 -0.10 0.02 0.72 0.19 -7.13% QoQ % 213.33% 89.44% -1,320.00% -600.00% -97.22% 278.95% - Horiz. % 89.47% -78.95% -747.37% -52.63% 10.53% 378.95% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4029 0.3991 0.4031 0.4128 0.4204 0.4229 0.4198 -2.69% QoQ % 0.95% -0.99% -2.35% -1.81% -0.59% 0.74% - Horiz. % 95.97% 95.07% 96.02% 98.33% 100.14% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.59 2.02 1.43 2.00 3.28 2.58 2.09 15.33% QoQ % 28.22% 41.26% -28.50% -39.02% 27.13% 23.44% - Horiz. % 123.92% 96.65% 68.42% 95.69% 156.94% 123.44% 100.00%
EPS 0.15 -0.14 -1.30 -0.09 0.02 0.66 0.18 -11.42% QoQ % 207.14% 89.23% -1,344.44% -550.00% -96.97% 266.67% - Horiz. % 83.33% -77.78% -722.22% -50.00% 11.11% 366.67% 100.00%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3691 0.3656 0.3692 0.3781 0.3851 0.3874 0.3845 -2.68% QoQ % 0.96% -0.98% -2.35% -1.82% -0.59% 0.75% - Horiz. % 95.99% 95.08% 96.02% 98.34% 100.16% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1350 0.1300 0.1400 0.1400 0.1400 0.1500 0.1500 -
P/RPS 4.77 5.91 8.98 6.41 3.91 5.33 6.58 -19.25% QoQ % -19.29% -34.19% 40.09% 63.94% -26.64% -19.00% - Horiz. % 72.49% 89.82% 136.47% 97.42% 59.42% 81.00% 100.00%
P/EPS 80.43 -85.99 -9.84 -142.70 757.07 20.73 77.62 2.39% QoQ % 193.53% -773.88% 93.10% -118.85% 3,552.05% -73.29% - Horiz. % 103.62% -110.78% -12.68% -183.84% 975.35% 26.71% 100.00%
EY 1.24 -1.16 -10.16 -0.70 0.13 4.82 1.29 -2.59% QoQ % 206.90% 88.58% -1,351.43% -638.46% -97.30% 273.64% - Horiz. % 96.12% -89.92% -787.60% -54.26% 10.08% 373.64% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.34 0.33 0.35 0.34 0.33 0.35 0.36 -3.73% QoQ % 3.03% -5.71% 2.94% 3.03% -5.71% -2.78% - Horiz. % 94.44% 91.67% 97.22% 94.44% 91.67% 97.22% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 29/08/19 24/05/19 13/02/19 23/11/18 29/08/18 -
Price 0.1350 0.1350 0.1300 0.1400 0.1550 0.1550 0.1550 -
P/RPS 4.77 6.13 8.33 6.41 4.33 5.51 6.80 -21.00% QoQ % -22.19% -26.41% 29.95% 48.04% -21.42% -18.97% - Horiz. % 70.15% 90.15% 122.50% 94.26% 63.68% 81.03% 100.00%
P/EPS 80.43 -89.29 -9.14 -142.70 838.18 21.42 80.21 0.18% QoQ % 190.08% -876.91% 93.59% -117.02% 3,813.07% -73.30% - Horiz. % 100.27% -111.32% -11.40% -177.91% 1,044.98% 26.70% 100.00%
EY 1.24 -1.12 -10.94 -0.70 0.12 4.67 1.25 -0.53% QoQ % 210.71% 89.76% -1,462.86% -683.33% -97.43% 273.60% - Horiz. % 99.20% -89.60% -875.20% -56.00% 9.60% 373.60% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.34 0.34 0.32 0.34 0.37 0.37 0.37 -5.47% QoQ % 0.00% 6.25% -5.88% -8.11% 0.00% 0.00% - Horiz. % 91.89% 91.89% 86.49% 91.89% 100.00% 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 2019.pdf 
