[PMCORP] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 56,386 56,556 66,309 66,693 53,843 26,643 16,459 127.77% QoQ % -0.30% -14.71% -0.58% 23.87% 102.09% 61.87% - Horiz. % 342.58% 343.62% 402.87% 405.21% 327.13% 161.87% 100.00%
PBT 19,006 -2,530 5,619 4,964 5,152 1,783 -1,617 - QoQ % 851.23% -145.03% 13.20% -3.65% 188.95% 210.27% - Horiz. % -1,175.39% 156.46% -347.50% -306.99% -318.61% -110.27% 100.00%
Tax -1,968 -162 -16 -16 52 -14 -30 1,539.07% QoQ % -1,114.81% -912.50% 0.00% -130.77% 471.43% 53.33% - Horiz. % 6,560.00% 540.00% 53.33% 53.33% -173.33% 46.67% 100.00%
NP 17,038 -2,692 5,603 4,948 5,204 1,769 -1,647 - QoQ % 732.91% -148.05% 13.24% -4.92% 194.18% 207.41% - Horiz. % -1,034.49% 163.45% -340.19% -300.43% -315.97% -107.41% 100.00%
NP to SH 23,436 -636 2,967 3,974 4,785 1,635 -1,647 - QoQ % 3,784.91% -121.44% -25.34% -16.95% 192.66% 199.27% - Horiz. % -1,422.95% 38.62% -180.15% -241.29% -290.53% -99.27% 100.00%
Tax Rate 10.35 % - % 0.28 % 0.32 % -1.01 % 0.79 % - % - QoQ % 0.00% 0.00% -12.50% 131.68% -227.85% 0.00% - Horiz. % 1,310.13% 0.00% 35.44% 40.51% -127.85% 100.00% -
Total Cost 39,348 59,248 60,706 61,745 48,639 24,874 18,106 68.02% QoQ % -33.59% -2.40% -1.68% 26.95% 95.54% 37.38% - Horiz. % 217.32% 327.23% 335.28% 341.02% 268.63% 137.38% 100.00%
Net Worth 261,850 237,547 239,939 239,939 216,868 230,912 225,057 10.65% QoQ % 10.23% -1.00% 0.00% 10.64% -6.08% 2.60% - Horiz. % 116.35% 105.55% 106.61% 106.61% 96.36% 102.60% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 2,314 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 58.24 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 261,850 237,547 239,939 239,939 216,868 230,912 225,057 10.65% QoQ % 10.23% -1.00% 0.00% 10.64% -6.08% 2.60% - Horiz. % 116.35% 105.55% 106.61% 106.61% 96.36% 102.60% 100.00%
NOSH 771,510 771,510 771,510 771,510 711,510 771,510 708,397 5.87% QoQ % 0.00% 0.00% 0.00% 8.43% -7.78% 8.91% - Horiz. % 108.91% 108.91% 108.91% 108.91% 100.44% 108.91% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 30.22 % -4.76 % 8.45 % 7.42 % 9.67 % 6.64 % -10.01 % - QoQ % 734.87% -156.33% 13.88% -23.27% 45.63% 166.33% - Horiz. % -301.90% 47.55% -84.42% -74.13% -96.60% -66.33% 100.00%
ROE 8.95 % -0.27 % 1.24 % 1.66 % 2.21 % 0.71 % -0.73 % - QoQ % 3,414.81% -121.77% -25.30% -24.89% 211.27% 197.26% - Horiz. % -1,226.03% 36.99% -169.86% -227.40% -302.74% -97.26% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.31 7.33 8.59 8.64 7.57 3.45 2.32 115.38% QoQ % -0.27% -14.67% -0.58% 14.13% 119.42% 48.71% - Horiz. % 315.09% 315.95% 370.26% 372.41% 326.29% 148.71% 100.00%
EPS 3.04 -0.08 0.38 0.52 0.67 0.23 -0.23 - QoQ % 3,900.00% -121.05% -26.92% -22.39% 191.30% 200.00% - Horiz. % -1,321.74% 34.78% -165.22% -226.09% -291.30% -100.00% 100.00%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3394 0.3079 0.3110 0.3110 0.3048 0.2993 0.3177 4.52% QoQ % 10.23% -1.00% 0.00% 2.03% 1.84% -5.79% - Horiz. % 106.83% 96.92% 97.89% 97.89% 95.94% 94.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 884,484 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.38 6.39 7.50 7.54 6.09 3.01 1.86 127.96% QoQ % -0.16% -14.80% -0.53% 23.81% 102.33% 61.83% - Horiz. % 343.01% 343.55% 403.23% 405.38% 327.42% 161.83% 100.00%
EPS 2.65 -0.07 0.34 0.45 0.54 0.18 -0.19 - QoQ % 3,885.71% -120.59% -24.44% -16.67% 200.00% 194.74% - Horiz. % -1,394.74% 36.84% -178.95% -236.84% -284.21% -94.74% 100.00%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2960 0.2686 0.2713 0.2713 0.2452 0.2611 0.2545 10.63% QoQ % 10.20% -1.00% 0.00% 10.64% -6.09% 2.59% - Horiz. % 116.31% 105.54% 106.60% 106.60% 96.35% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1800 0.2100 0.1900 0.1600 0.1300 0.1350 0.1200 -
P/RPS 2.46 2.86 2.21 1.85 1.72 3.91 5.16 -39.06% QoQ % -13.99% 29.41% 19.46% 7.56% -56.01% -24.22% - Horiz. % 47.67% 55.43% 42.83% 35.85% 33.33% 75.78% 100.00%
P/EPS 5.93 -254.74 49.41 31.06 19.33 63.70 -51.61 - QoQ % 102.33% -615.56% 59.08% 60.68% -69.65% 223.43% - Horiz. % -11.49% 493.59% -95.74% -60.18% -37.45% -123.43% 100.00%
EY 16.88 -0.39 2.02 3.22 5.17 1.57 -1.94 - QoQ % 4,428.21% -119.31% -37.27% -37.72% 229.30% 180.93% - Horiz. % -870.10% 20.10% -104.12% -165.98% -266.49% -80.93% 100.00%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.68 0.61 0.51 0.43 0.45 0.38 24.91% QoQ % -22.06% 11.48% 19.61% 18.60% -4.44% 18.42% - Horiz. % 139.47% 178.95% 160.53% 134.21% 113.16% 118.42% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 24/02/22 -
Price 0.1950 0.2050 0.2000 0.1800 0.1400 0.1350 0.1300 -
P/RPS 2.67 2.80 2.33 2.08 1.85 3.91 5.60 -39.05% QoQ % -4.64% 20.17% 12.02% 12.43% -52.69% -30.18% - Horiz. % 47.68% 50.00% 41.61% 37.14% 33.04% 69.82% 100.00%
P/EPS 6.42 -248.68 52.01 34.95 20.82 63.70 -55.91 - QoQ % 102.58% -578.14% 48.81% 67.87% -67.32% 213.93% - Horiz. % -11.48% 444.79% -93.02% -62.51% -37.24% -113.93% 100.00%
EY 15.58 -0.40 1.92 2.86 4.80 1.57 -1.79 - QoQ % 3,995.00% -120.83% -32.87% -40.42% 205.73% 187.71% - Horiz. % -870.39% 22.35% -107.26% -159.78% -268.16% -87.71% 100.00%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.67 0.64 0.58 0.46 0.45 0.41 24.64% QoQ % -14.93% 4.69% 10.34% 26.09% 2.22% 9.76% - Horiz. % 139.02% 163.41% 156.10% 141.46% 112.20% 109.76% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PMCORP QR 30 Sept 2022.pdf 
