[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -2044.83%
YoY- -272.06%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 79,780 73,751 76,817 82,246 73,712 73,848 75,546 3.69%
PBT 21,896 -3,666 -5,340 -748 192 -12,084 4,562 184.26%
Tax -1,396 518 -682 -1,740 -308 -326 -414 124.69%
NP 20,500 -3,148 -6,022 -2,488 -116 -12,410 4,148 189.85%
-
NP to SH 20,500 -3,148 -6,022 -2,488 -116 -12,410 4,148 189.85%
-
Tax Rate 6.38% - - - 160.42% - 9.07% -
Total Cost 59,280 76,899 82,839 84,734 73,828 86,258 71,398 -11.65%
-
Net Worth 299,581 297,385 296,039 300,147 301,493 302,556 319,203 -4.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 299,581 297,385 296,039 300,147 301,493 302,556 319,203 -4.13%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.70% -4.27% -7.84% -3.03% -0.16% -16.80% 5.49% -
ROE 6.84% -1.06% -2.03% -0.83% -0.04% -4.10% 1.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.26 10.41 10.84 11.61 10.41 10.42 10.66 3.71%
EPS 2.88 -0.44 -0.85 -0.36 0.00 -1.75 0.59 187.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4229 0.4198 0.4179 0.4237 0.4256 0.4271 0.4506 -4.13%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.02 8.34 8.68 9.30 8.33 8.35 8.54 3.70%
EPS 2.32 -0.36 -0.68 -0.28 -0.01 -1.40 0.47 189.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3387 0.3362 0.3347 0.3393 0.3409 0.3421 0.3609 -4.14%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.15 0.15 0.16 0.18 0.175 0.19 0.18 -
P/RPS 1.33 1.44 1.48 1.55 1.68 1.82 1.69 -14.74%
P/EPS 5.18 -33.75 -18.82 -51.25 -1,068.70 -10.85 30.74 -69.45%
EY 19.29 -2.96 -5.31 -1.95 -0.09 -9.22 3.25 227.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.38 0.42 0.41 0.44 0.40 -8.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 21/05/18 26/02/18 21/11/17 29/08/17 24/05/17 -
Price 0.155 0.155 0.165 0.17 0.175 0.175 0.195 -
P/RPS 1.38 1.49 1.52 1.46 1.68 1.68 1.83 -17.13%
P/EPS 5.36 -34.88 -19.41 -48.40 -1,068.70 -9.99 33.30 -70.37%
EY 18.67 -2.87 -5.15 -2.07 -0.09 -10.01 3.00 237.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.40 0.41 0.41 0.43 -9.52%

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