[PMIND] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -35.82%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,300 4,348 4,376 4,444 4,548 4,577 4,548 -3.66%
PBT -20,224 -29,866 -9,918 -7,540 -4,966 -2,944 -9,130 69.84%
Tax -4,732 -3,866 -628 -628 -1,048 -1,189 -558 315.31%
NP -24,956 -33,733 -10,546 -8,168 -6,014 -4,133 -9,688 87.80%
-
NP to SH -24,956 -33,733 -10,546 -8,168 -6,014 -4,133 -9,688 87.80%
-
Tax Rate - - - - - - - -
Total Cost 29,256 38,081 14,922 12,612 10,562 8,710 14,236 61.57%
-
Net Worth 6,303 0 0 25,524 34,735 28,395 26,387 -61.46%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 6,303 0 0 25,524 34,735 28,395 26,387 -61.46%
NOSH 1,260,789 1,267,352 1,250,769 1,276,250 1,263,111 1,239,999 1,274,736 -0.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -580.37% -775.84% -241.00% -183.80% -132.23% -90.30% -213.02% -
ROE -395.88% 0.00% 0.00% -32.00% -17.31% -14.56% -36.71% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.34 0.34 0.35 0.35 0.36 0.37 0.36 -3.73%
EPS -1.97 -2.68 -0.84 -0.64 -0.48 -0.33 -0.76 88.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.00 0.00 0.02 0.0275 0.0229 0.0207 -61.18%
Adjusted Per Share Value based on latest NOSH - 1,276,250
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.34 0.34 0.35 0.35 0.36 0.36 0.36 -3.73%
EPS -1.97 -2.67 -0.83 -0.65 -0.48 -0.33 -0.77 86.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.00 0.00 0.0202 0.0275 0.0225 0.0209 -61.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.03 0.04 0.05 0.05 0.05 0.05 0.05 -
P/RPS 8.80 11.66 14.29 14.36 13.89 13.55 14.01 -26.63%
P/EPS -1.52 -1.50 -5.93 -7.81 -10.50 -15.00 -6.58 -62.31%
EY -65.98 -66.54 -16.86 -12.80 -9.52 -6.67 -15.20 165.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 0.00 0.00 2.50 1.82 2.18 2.42 83.08%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.045 0.03 0.04 0.04 0.05 0.05 0.05 -
P/RPS 13.19 8.74 11.43 11.49 13.89 13.55 14.01 -3.93%
P/EPS -2.27 -1.13 -4.74 -6.25 -10.50 -15.00 -6.58 -50.77%
EY -43.99 -88.72 -21.08 -16.00 -9.52 -6.67 -15.20 102.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 0.00 0.00 2.00 1.82 2.18 2.42 139.84%

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