[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -166.99%
YoY- -148.09%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 51,494 37,152 36,587 37,166 46,058 52,184 55,271 -4.59%
PBT -7,504 -8,540 -42,270 -5,345 8,440 27,048 -8,445 -7.55%
Tax -68 -16 -41 -192 -174 -240 542 -
NP -7,572 -8,556 -42,311 -5,537 8,266 26,808 -7,903 -2.80%
-
NP to SH -7,572 -8,556 -42,311 -5,537 8,266 26,808 -7,903 -2.80%
-
Tax Rate - - - - 2.06% 0.89% - -
Total Cost 59,066 45,708 78,898 42,703 37,792 25,376 63,174 -4.37%
-
Net Worth 225,057 226,687 231,220 272,095 280,241 285,058 282,083 -13.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 3,541 - - - 3,541 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 225,057 226,687 231,220 272,095 280,241 285,058 282,083 -13.94%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -14.70% -23.03% -115.64% -14.90% 17.95% 51.37% -14.30% -
ROE -3.36% -3.77% -18.30% -2.04% 2.95% 9.40% -2.80% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.27 5.24 5.16 5.25 6.50 7.37 7.80 -4.57%
EPS -1.06 -1.20 -5.97 -0.79 1.16 3.80 -1.12 -3.59%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.3177 0.32 0.3264 0.3841 0.3956 0.4024 0.3982 -13.94%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.82 4.20 4.14 4.20 5.21 5.90 6.25 -4.62%
EPS -0.86 -0.97 -4.78 -0.63 0.93 3.03 -0.89 -2.25%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.40 -
NAPS 0.2545 0.2563 0.2614 0.3076 0.3168 0.3223 0.3189 -13.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.12 0.125 0.12 0.125 0.13 0.13 0.125 -
P/RPS 1.65 2.38 2.32 2.38 2.00 1.76 1.60 2.06%
P/EPS -11.23 -10.35 -2.01 -15.99 11.14 3.44 -11.20 0.17%
EY -8.91 -9.66 -49.77 -6.25 8.98 29.11 -8.92 -0.07%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.00 -
P/NAPS 0.38 0.39 0.37 0.33 0.33 0.32 0.31 14.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 23/09/21 25/05/21 24/02/21 24/11/20 28/08/20 -
Price 0.13 0.12 0.12 0.12 0.125 0.13 0.145 -
P/RPS 1.79 2.29 2.32 2.29 1.92 1.76 1.86 -2.51%
P/EPS -12.16 -9.94 -2.01 -15.35 10.71 3.44 -13.00 -4.34%
EY -8.22 -10.06 -49.77 -6.51 9.33 29.11 -7.69 4.53%
DY 0.00 0.00 4.17 0.00 0.00 0.00 3.45 -
P/NAPS 0.41 0.38 0.37 0.31 0.32 0.32 0.36 9.03%

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