[PMCORP] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2890.77%
YoY- 63.5%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 32,829 36,587 36,500 42,651 52,725 55,271 57,695 -31.30%
PBT -51,167 -42,270 -10,851 -4,399 -636 -8,445 -11,752 166.39%
Tax 15 -41 469 511 506 542 2 282.68%
NP -51,152 -42,311 -10,382 -3,888 -130 -7,903 -11,750 166.37%
-
NP to SH -51,152 -42,311 -10,382 -3,888 -130 -7,903 -11,750 166.37%
-
Tax Rate - - - - - - - -
Total Cost 83,981 78,898 46,882 46,539 52,855 63,174 69,445 13.49%
-
Net Worth 226,687 231,220 272,095 280,241 285,058 282,083 280,666 -13.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,541 3,541 - - - 3,541 3,541 0.00%
Div Payout % 0.00% 0.00% - - - 0.00% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 226,687 231,220 272,095 280,241 285,058 282,083 280,666 -13.26%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -155.81% -115.64% -28.44% -9.12% -0.25% -14.30% -20.37% -
ROE -22.57% -18.30% -3.82% -1.39% -0.05% -2.80% -4.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.63 5.16 5.15 6.02 7.44 7.80 8.14 -31.32%
EPS -7.22 -5.97 -1.47 -0.55 -0.02 -1.12 -1.66 166.21%
DPS 0.50 0.50 0.00 0.00 0.00 0.50 0.50 0.00%
NAPS 0.32 0.3264 0.3841 0.3956 0.4024 0.3982 0.3962 -13.26%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.71 4.14 4.13 4.82 5.96 6.25 6.52 -31.30%
EPS -5.78 -4.78 -1.17 -0.44 -0.01 -0.89 -1.33 166.07%
DPS 0.40 0.40 0.00 0.00 0.00 0.40 0.40 0.00%
NAPS 0.2563 0.2614 0.3076 0.3168 0.3223 0.3189 0.3173 -13.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.125 0.12 0.125 0.13 0.13 0.125 0.10 -
P/RPS 2.70 2.32 2.43 2.16 1.75 1.60 1.23 68.82%
P/EPS -1.73 -2.01 -8.53 -23.69 -708.40 -11.20 -6.03 -56.46%
EY -57.77 -49.77 -11.72 -4.22 -0.14 -8.92 -16.59 129.56%
DY 4.00 4.17 0.00 0.00 0.00 4.00 5.00 -13.81%
P/NAPS 0.39 0.37 0.33 0.33 0.32 0.31 0.25 34.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 23/09/21 25/05/21 24/02/21 24/11/20 28/08/20 10/06/20 -
Price 0.12 0.12 0.12 0.125 0.13 0.15 0.125 -
P/RPS 2.59 2.32 2.33 2.08 1.75 1.92 1.53 41.99%
P/EPS -1.66 -2.01 -8.19 -22.78 -708.40 -13.45 -7.54 -63.50%
EY -60.17 -49.77 -12.21 -4.39 -0.14 -7.44 -13.27 173.69%
DY 4.17 4.17 0.00 0.00 0.00 3.33 4.00 2.81%
P/NAPS 0.38 0.37 0.31 0.32 0.32 0.38 0.32 12.12%

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