[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 80.58%
YoY- -120.9%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 55,271 46,646 35,649 15,592 71,829 60,780 45,303 14.19%
PBT -8,445 -1,603 174 -1,047 -4,450 5,699 6,369 -
Tax 542 -71 -56 -24 -1,065 -1,138 -1,113 -
NP -7,903 -1,674 118 -1,071 -5,515 4,561 5,256 -
-
NP to SH -7,903 -1,674 118 -1,071 -5,515 4,561 5,256 -
-
Tax Rate - - 32.18% - - 19.97% 17.48% -
Total Cost 63,174 48,320 35,531 16,663 77,344 56,219 40,047 35.55%
-
Net Worth 282,083 280,666 285,413 282,721 285,554 292,426 297,810 -3.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,541 - - 3,541 - - - -
Div Payout % 0.00% - - 0.00% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 282,083 280,666 285,413 282,721 285,554 292,426 297,810 -3.55%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -14.30% -3.59% 0.33% -6.87% -7.68% 7.50% 11.60% -
ROE -2.80% -0.60% 0.04% -0.38% -1.93% 1.56% 1.76% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.80 6.58 5.03 2.20 10.14 8.58 6.40 14.11%
EPS -1.12 -0.24 0.02 -0.15 -0.78 0.64 0.74 -
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3982 0.3962 0.4029 0.3991 0.4031 0.4128 0.4204 -3.55%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.25 5.27 4.03 1.76 8.12 6.87 5.12 14.23%
EPS -0.89 -0.19 0.01 -0.12 -0.62 0.52 0.59 -
DPS 0.40 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.3189 0.3173 0.3227 0.3196 0.3228 0.3306 0.3367 -3.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.125 0.10 0.135 0.13 0.14 0.14 0.14 -
P/RPS 1.60 1.52 2.68 5.91 1.38 1.63 2.19 -18.89%
P/EPS -11.20 -42.32 810.45 -85.99 -17.98 21.74 18.87 -
EY -8.92 -2.36 0.12 -1.16 -5.56 4.60 5.30 -
DY 4.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.34 0.33 0.35 0.34 0.33 -4.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 27/02/20 22/11/19 29/08/19 24/05/19 13/02/19 -
Price 0.145 0.125 0.135 0.135 0.13 0.14 0.155 -
P/RPS 1.86 1.90 2.68 6.13 1.28 1.63 2.42 -16.10%
P/EPS -13.00 -52.90 810.45 -89.29 -16.70 21.74 20.89 -
EY -7.69 -1.89 0.12 -1.12 -5.99 4.60 4.79 -
DY 3.45 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.34 0.34 0.32 0.34 0.37 -1.81%

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