[PMIND] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -3.64%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 221,752 284,718 284,276 243,436 212,976 275,051 279,110 -14.25%
PBT -116,040 -494,510 -615,089 -113,388 -125,664 -377,241 -45,724 86.37%
Tax 6,172 -15,167 -15,342 7,316 23,320 -7,283 -6,761 -
NP -109,868 -509,677 -630,432 -106,072 -102,344 -384,524 -52,485 63.86%
-
NP to SH -109,868 -509,677 -630,432 -106,072 -102,344 -384,524 -52,485 63.86%
-
Tax Rate - - - - - - - -
Total Cost 331,620 794,395 914,708 349,508 315,320 659,575 331,595 0.00%
-
Net Worth -102,412 -78,283 -54,204 336,807 363,868 389,688 737,144 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -102,412 -78,283 -54,204 336,807 363,868 389,688 737,144 -
NOSH 1,961,928 1,957,097 1,956,842 1,957,047 1,953,129 1,955,283 1,958,407 0.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -49.55% -179.01% -221.77% -43.57% -48.05% -139.80% -18.80% -
ROE 0.00% 0.00% 0.00% -31.49% -28.13% -98.67% -7.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.30 14.55 14.53 12.44 10.90 14.07 14.25 -14.36%
EPS -5.60 -26.05 -32.21 -5.42 -5.24 -19.65 -2.68 63.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0522 -0.04 -0.0277 0.1721 0.1863 0.1993 0.3764 -
Adjusted Per Share Value based on latest NOSH - 1,960,714
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.54 22.53 22.49 19.26 16.85 21.76 22.08 -14.26%
EPS -8.69 -40.32 -49.88 -8.39 -8.10 -30.42 -4.15 63.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.081 -0.0619 -0.0429 0.2665 0.2879 0.3083 0.5832 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.29 0.23 0.24 0.30 0.46 0.49 0.50 -
P/RPS 2.57 1.58 1.65 2.41 4.22 3.48 3.51 -18.80%
P/EPS -5.18 -0.88 -0.74 -5.54 -8.78 -2.49 -18.66 -57.54%
EY -19.31 -113.23 -134.24 -18.07 -11.39 -40.13 -5.36 135.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.74 2.47 2.46 1.33 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 27/02/03 18/11/02 23/08/02 23/05/02 26/02/02 -
Price 0.32 0.23 0.26 0.27 0.42 0.52 0.50 -
P/RPS 2.83 1.58 1.79 2.17 3.85 3.70 3.51 -13.40%
P/EPS -5.71 -0.88 -0.81 -4.98 -8.02 -2.64 -18.66 -54.68%
EY -17.50 -113.23 -123.91 -20.07 -12.48 -37.82 -5.36 120.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.57 2.25 2.61 1.33 -

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