[PMIND] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 68.48%
YoY- 75.93%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 319,300 315,861 285,792 262,080 296,058 300,505 257,072 15.53%
PBT 90,476 126,896 -50,272 -31,752 -93,036 -102,908 -106,654 -
Tax 1,194 -514 -7,396 5,312 9,158 4,657 -802 -
NP 91,670 126,381 -57,668 -26,440 -83,878 -98,250 -107,456 -
-
NP to SH 91,670 126,381 -57,668 -26,440 -83,878 -98,250 -107,456 -
-
Tax Rate -1.32% 0.41% - - - - - -
Total Cost 227,630 189,480 343,460 288,520 379,936 398,755 364,528 -26.92%
-
Net Worth 154,559 137,464 -4,225 10,771 25,967 24,339 21,069 277.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 154,559 137,464 -4,225 10,771 25,967 24,339 21,069 277.08%
NOSH 2,480,898 2,481,308 2,485,689 2,448,148 2,298,027 2,232,969 2,106,980 11.49%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 28.71% 40.01% -20.18% -10.09% -28.33% -32.70% -41.80% -
ROE 59.31% 91.94% 0.00% -245.45% -323.01% -403.67% -510.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.87 12.73 11.50 10.71 12.88 13.46 12.20 3.62%
EPS 3.70 5.09 -2.32 -1.08 -3.65 -4.40 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0554 -0.0017 0.0044 0.0113 0.0109 0.01 238.20%
Adjusted Per Share Value based on latest NOSH - 2,448,148
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.26 24.99 22.61 20.74 23.42 23.78 20.34 15.52%
EPS 7.25 10.00 -4.56 -2.09 -6.64 -7.77 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1088 -0.0033 0.0085 0.0205 0.0193 0.0167 276.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.13 0.16 0.17 0.17 0.24 0.30 0.29 -
P/RPS 1.01 1.26 1.48 1.59 1.86 2.23 2.38 -43.49%
P/EPS 3.52 3.14 -7.33 -15.74 -6.58 -6.82 -5.69 -
EY 28.42 31.83 -13.65 -6.35 -15.21 -14.67 -17.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.89 0.00 38.64 21.24 27.52 29.00 -82.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 22/11/04 26/08/04 21/05/04 27/02/04 20/11/03 -
Price 0.10 0.15 0.15 0.16 0.17 0.30 0.30 -
P/RPS 0.78 1.18 1.30 1.49 1.32 2.23 2.46 -53.46%
P/EPS 2.71 2.95 -6.47 -14.81 -4.66 -6.82 -5.88 -
EY 36.95 33.96 -15.47 -6.75 -21.47 -14.67 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.71 0.00 36.36 15.04 27.52 30.00 -85.74%

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