[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 79.78%
YoY- -131.92%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 106,233 69,853 51,494 37,152 36,587 37,166 46,058 74.83%
PBT 3,183 -2,625 -7,504 -8,540 -42,270 -5,345 8,440 -47.89%
Tax 4 -64 -68 -16 -41 -192 -174 -
NP 3,187 -2,689 -7,572 -8,556 -42,311 -5,537 8,266 -47.11%
-
NP to SH 2,634 -2,868 -7,572 -8,556 -42,311 -5,537 8,266 -53.44%
-
Tax Rate -0.13% - - - - - 2.06% -
Total Cost 103,046 72,542 59,066 45,708 78,898 42,703 37,792 95.53%
-
Net Worth 216,868 230,912 225,057 226,687 231,220 272,095 280,241 -15.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 3,541 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 216,868 230,912 225,057 226,687 231,220 272,095 280,241 -15.74%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.00% -3.85% -14.70% -23.03% -115.64% -14.90% 17.95% -
ROE 1.21% -1.24% -3.36% -3.77% -18.30% -2.04% 2.95% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.93 9.05 7.27 5.24 5.16 5.25 6.50 74.35%
EPS 0.41 -0.35 -1.06 -1.20 -5.97 -0.79 1.16 -50.10%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3048 0.2993 0.3177 0.32 0.3264 0.3841 0.3956 -15.99%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.01 7.90 5.82 4.20 4.14 4.20 5.21 74.77%
EPS 0.30 -0.32 -0.86 -0.97 -4.78 -0.63 0.93 -53.06%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.2452 0.2611 0.2545 0.2563 0.2614 0.3076 0.3168 -15.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.13 0.135 0.12 0.125 0.12 0.125 0.13 -
P/RPS 0.87 1.49 1.65 2.38 2.32 2.38 2.00 -42.67%
P/EPS 35.12 -36.32 -11.23 -10.35 -2.01 -15.99 11.14 115.45%
EY 2.85 -2.75 -8.91 -9.66 -49.77 -6.25 8.98 -53.56%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.43 0.45 0.38 0.39 0.37 0.33 0.33 19.35%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 24/02/22 24/11/21 23/09/21 25/05/21 24/02/21 -
Price 0.14 0.135 0.13 0.12 0.12 0.12 0.125 -
P/RPS 0.94 1.49 1.79 2.29 2.32 2.29 1.92 -37.96%
P/EPS 37.82 -36.32 -12.16 -9.94 -2.01 -15.35 10.71 132.42%
EY 2.64 -2.75 -8.22 -10.06 -49.77 -6.51 9.33 -56.99%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.46 0.45 0.41 0.38 0.37 0.31 0.32 27.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment