Highlights

[PMCORP] YoY Quarter Result on 2015-12-31 [#0]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
31-Dec-2015
Profit Trend QoQ -     -103.16%    YoY -     -152.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
Revenue 24,921 16,359 16,497 22,889  -   -   -  8.88%
  YoY % 52.34% -0.84% -27.93% - - - -
  Horiz. % 108.88% 71.47% 72.07% 100.00% - - -
PBT 353 921 -834 1,161  -   -   -  -69.60%
  YoY % -61.67% 210.43% -171.83% - - - -
  Horiz. % 30.40% 79.33% -71.83% 100.00% - - -
Tax -523 -218 192 -839  -   -   -  -37.66%
  YoY % -139.91% -213.54% 122.88% - - - -
  Horiz. % 62.34% 25.98% -22.88% 100.00% - - -
NP -170 703 -642 322  -   -   -  -152.80%
  YoY % -124.18% 209.50% -299.38% - - - -
  Horiz. % -52.80% 218.32% -199.38% 100.00% - - -
NP to SH -170 703 -642 322  -   -   -  -152.80%
  YoY % -124.18% 209.50% -299.38% - - - -
  Horiz. % -52.80% 218.32% -199.38% 100.00% - - -
Tax Rate 148.16 % 23.67 % - % 72.27 %  -  %  -  %  -  % 105.01%
  YoY % 525.94% 0.00% 0.00% - - - -
  Horiz. % 205.01% 32.75% 0.00% 100.00% - - -
Total Cost 25,091 15,656 17,139 22,567  -   -   -  11.18%
  YoY % 60.26% -8.65% -24.05% - - - -
  Horiz. % 111.18% 69.38% 75.95% 100.00% - - -
Net Worth 359,582 350,869 353,773 322,205  -   -   -  11.60%
  YoY % 2.48% -0.82% 9.80% - - - -
  Horiz. % 111.60% 108.90% 109.80% 100.00% - - -
Dividend
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
Div - - - -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Equity
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
Net Worth 359,582 350,869 353,773 322,205  -   -   -  11.60%
  YoY % 2.48% -0.82% 9.80% - - - -
  Horiz. % 111.60% 108.90% 109.80% 100.00% - - -
NOSH 708,397 708,397 708,397 650,000  -   -   -  8.98%
  YoY % 0.00% 0.00% 8.98% - - - -
  Horiz. % 108.98% 108.98% 108.98% 100.00% - - -
Ratio Analysis
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
NP Margin -0.68 % 4.30 % -3.89 % 1.41 %  -  %  -  %  -  % -148.23%
  YoY % -115.81% 210.54% -375.89% - - - -
  Horiz. % -48.23% 304.96% -275.89% 100.00% - - -
ROE -0.05 % 0.20 % -0.18 % 0.10 %  -  %  -  %  -  % -150.00%
  YoY % -125.00% 211.11% -280.00% - - - -
  Horiz. % -50.00% 200.00% -180.00% 100.00% - - -
Per Share
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
RPS 3.52 2.31 2.33 3.52  -   -   -  -
  YoY % 52.38% -0.86% -33.81% - - - -
  Horiz. % 100.00% 65.62% 66.19% 100.00% - - -
EPS -0.02 0.10 -0.09 0.05  -   -   -  -140.00%
  YoY % -120.00% 211.11% -280.00% - - - -
  Horiz. % -40.00% 200.00% -180.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 0.5076 0.4953 0.4994 0.4957  -   -   -  2.40%
  YoY % 2.48% -0.82% 0.75% - - - -
  Horiz. % 102.40% 99.92% 100.75% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
RPS 3.22 2.12 2.13 2.96  -   -   -  8.78%
  YoY % 51.89% -0.47% -28.04% - - - -
  Horiz. % 108.78% 71.62% 71.96% 100.00% - - -
EPS -0.02 0.09 -0.08 0.04  -   -   -  -150.00%
  YoY % -122.22% 212.50% -300.00% - - - -
  Horiz. % -50.00% 225.00% -200.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 0.4650 0.4537 0.4575 0.4166  -   -   -  11.62%
  YoY % 2.49% -0.83% 9.82% - - - -
  Horiz. % 111.62% 108.91% 109.82% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
Date 31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  -
Price 0.2550 0.2400 0.3050 0.3350  -   -   -  -
P/RPS 7.25 10.39 13.10 9.51  -   -   -  -23.76%
  YoY % -30.22% -20.69% 37.75% - - - -
  Horiz. % 76.24% 109.25% 137.75% 100.00% - - -
P/EPS -1,062.60 241.84 -336.54 676.24  -   -   -  -257.13%
  YoY % -539.38% 171.86% -149.77% - - - -
  Horiz. % -157.13% 35.76% -49.77% 100.00% - - -
EY -0.09 0.41 -0.30 0.15  -   -   -  -160.00%
  YoY % -121.95% 236.67% -300.00% - - - -
  Horiz. % -60.00% 273.33% -200.00% 100.00% - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.48 0.61 0.68  -   -   -  -26.47%
  YoY % 4.17% -21.31% -10.29% - - - -
  Horiz. % 73.53% 70.59% 89.71% 100.00% - - -
Price Multiplier on Announcement Date
31/12/15 31/03/15 30/09/14 31/12/14  -   -   -  CAGR
Date 23/02/16 25/05/15 19/11/14 23/02/15  -   -   -  -
Price 0.3000 0.2000 0.2300 0.2650  -   -   -  -
P/RPS 8.53 8.66 9.88 7.53  -   -   -  13.28%
  YoY % -1.50% -12.35% 31.21% - - - -
  Horiz. % 113.28% 115.01% 131.21% 100.00% - - -
P/EPS -1,250.11 201.54 -253.79 534.94  -   -   -  -333.69%
  YoY % -720.28% 179.41% -147.44% - - - -
  Horiz. % -233.69% 37.68% -47.44% 100.00% - - -
EY -0.08 0.50 -0.39 0.19  -   -   -  -142.11%
  YoY % -116.00% 228.21% -305.26% - - - -
  Horiz. % -42.11% 263.16% -205.26% 100.00% - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.40 0.46 0.53  -   -   -  11.32%
  YoY % 47.50% -13.04% -13.21% - - - -
  Horiz. % 111.32% 75.47% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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