[PMCORP] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 141.4%
YoY- 939.25%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 15,659 16,927 24,921 16,792 17,045 16,359 22,889 -22.37%
PBT 10,366 -2,011 353 5,855 2,348 921 1,161 330.95%
Tax -838 -183 -523 -467 -116 -218 -839 -0.07%
NP 9,528 -2,194 -170 5,388 2,232 703 322 858.65%
-
NP to SH 9,528 -2,194 -170 5,388 2,232 703 322 858.65%
-
Tax Rate 8.08% - 148.16% 7.98% 4.94% 23.67% 72.27% -
Total Cost 6,131 19,121 25,091 11,404 14,813 15,656 22,567 -58.08%
-
Net Worth 311,943 355,756 359,582 358,944 353,065 350,869 322,205 -2.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 311,943 355,756 359,582 358,944 353,065 350,869 322,205 -2.13%
NOSH 706,714 773,357 773,357 773,357 773,357 773,357 650,000 5.74%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 60.85% -12.96% -0.68% 32.09% 13.09% 4.30% 1.41% -
ROE 3.05% -0.62% -0.05% 1.50% 0.63% 0.20% 0.10% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.22 2.39 3.52 2.37 2.41 2.31 3.52 -26.47%
EPS 1.35 -0.31 -0.02 0.76 0.32 0.10 0.05 801.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4414 0.5022 0.5076 0.5067 0.4984 0.4953 0.4957 -7.44%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.78 1.92 2.83 1.91 1.94 1.86 2.60 -22.33%
EPS 1.08 -0.25 -0.02 0.61 0.25 0.08 0.04 801.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.4044 0.4088 0.408 0.4013 0.3989 0.3663 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.28 0.255 0.195 0.185 0.24 0.335 -
P/RPS 7.45 11.72 7.25 8.23 7.69 10.39 9.51 -15.03%
P/EPS 12.24 -90.41 -1,062.60 25.64 58.72 241.84 676.24 -93.12%
EY 8.17 -1.11 -0.09 3.90 1.70 0.41 0.15 1340.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 0.50 0.38 0.37 0.48 0.68 -33.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 23/02/16 19/11/15 19/08/15 25/05/15 23/02/15 -
Price 0.155 0.175 0.30 0.205 0.19 0.20 0.265 -
P/RPS 7.00 7.32 8.53 8.65 7.90 8.66 7.53 -4.75%
P/EPS 11.50 -56.50 -1,250.11 26.95 60.30 201.54 534.94 -92.28%
EY 8.70 -1.77 -0.08 3.71 1.66 0.50 0.19 1182.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.59 0.40 0.38 0.40 0.53 -24.18%

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