[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 105.51%
YoY- -97.75%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 52,184 55,271 62,194 71,298 62,368 71,829 81,040 -25.37%
PBT 27,048 -8,445 -2,137 348 -4,188 -4,450 7,598 132.60%
Tax -240 542 -94 -112 -96 -1,065 -1,517 -70.64%
NP 26,808 -7,903 -2,232 236 -4,284 -5,515 6,081 168.13%
-
NP to SH 26,808 -7,903 -2,232 236 -4,284 -5,515 6,081 168.13%
-
Tax Rate 0.89% - - 32.18% - - 19.97% -
Total Cost 25,376 63,174 64,426 71,062 66,652 77,344 74,958 -51.33%
-
Net Worth 285,058 282,083 280,666 285,413 282,721 285,554 292,426 -1.68%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 3,541 - - 14,167 - - -
Div Payout % - 0.00% - - 0.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 285,058 282,083 280,666 285,413 282,721 285,554 292,426 -1.68%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 51.37% -14.30% -3.59% 0.33% -6.87% -7.68% 7.50% -
ROE 9.40% -2.80% -0.80% 0.08% -1.52% -1.93% 2.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.37 7.80 8.78 10.06 8.80 10.14 11.44 -25.34%
EPS 3.80 -1.12 -0.32 0.04 -0.60 -0.78 0.85 170.63%
DPS 0.00 0.50 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.4024 0.3982 0.3962 0.4029 0.3991 0.4031 0.4128 -1.68%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.90 6.25 7.03 8.06 7.05 8.12 9.16 -25.35%
EPS 3.03 -0.89 -0.25 0.03 -0.48 -0.62 0.69 167.43%
DPS 0.00 0.40 0.00 0.00 1.60 0.00 0.00 -
NAPS 0.3223 0.3189 0.3173 0.3227 0.3196 0.3228 0.3306 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.13 0.125 0.10 0.135 0.13 0.14 0.14 -
P/RPS 1.76 1.60 1.14 1.34 1.48 1.38 1.22 27.58%
P/EPS 3.44 -11.20 -31.74 405.23 -21.50 -17.98 16.31 -64.46%
EY 29.11 -8.92 -3.15 0.25 -4.65 -5.56 6.13 181.72%
DY 0.00 4.00 0.00 0.00 15.38 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.34 0.33 0.35 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 10/06/20 27/02/20 22/11/19 29/08/19 24/05/19 -
Price 0.13 0.145 0.125 0.135 0.135 0.13 0.14 -
P/RPS 1.76 1.86 1.42 1.34 1.53 1.28 1.22 27.58%
P/EPS 3.44 -13.00 -39.67 405.23 -22.32 -16.70 16.31 -64.46%
EY 29.11 -7.69 -2.52 0.25 -4.48 -5.99 6.13 181.72%
DY 0.00 3.45 0.00 0.00 14.81 0.00 0.00 -
P/NAPS 0.32 0.36 0.32 0.34 0.34 0.32 0.34 -3.95%

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