[PMIND] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 2.2%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 262,080 296,058 300,505 257,072 221,752 284,718 284,276 -5.28%
PBT -31,752 -93,036 -102,908 -106,654 -116,040 -494,510 -615,089 -86.16%
Tax 5,312 9,158 4,657 -802 6,172 -15,167 -15,342 -
NP -26,440 -83,878 -98,250 -107,456 -109,868 -509,677 -630,432 -87.95%
-
NP to SH -26,440 -83,878 -98,250 -107,456 -109,868 -509,677 -630,432 -87.95%
-
Tax Rate - - - - - - - -
Total Cost 288,520 379,936 398,755 364,528 331,620 794,395 914,708 -53.69%
-
Net Worth 10,771 25,967 24,339 21,069 -102,412 -78,283 -54,204 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 10,771 25,967 24,339 21,069 -102,412 -78,283 -54,204 -
NOSH 2,448,148 2,298,027 2,232,969 2,106,980 1,961,928 1,957,097 1,956,842 16.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -10.09% -28.33% -32.70% -41.80% -49.55% -179.01% -221.77% -
ROE -245.45% -323.01% -403.67% -510.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.71 12.88 13.46 12.20 11.30 14.55 14.53 -18.41%
EPS -1.08 -3.65 -4.40 -5.10 -5.60 -26.05 -32.21 -89.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0113 0.0109 0.01 -0.0522 -0.04 -0.0277 -
Adjusted Per Share Value based on latest NOSH - 2,263,879
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.74 23.42 23.78 20.34 17.54 22.53 22.49 -5.26%
EPS -2.09 -6.64 -7.77 -8.50 -8.69 -40.32 -49.88 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0205 0.0193 0.0167 -0.081 -0.0619 -0.0429 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.17 0.24 0.30 0.29 0.29 0.23 0.24 -
P/RPS 1.59 1.86 2.23 2.38 2.57 1.58 1.65 -2.44%
P/EPS -15.74 -6.58 -6.82 -5.69 -5.18 -0.88 -0.74 669.11%
EY -6.35 -15.21 -14.67 -17.59 -19.31 -113.23 -134.24 -86.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 38.64 21.24 27.52 29.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 21/05/04 27/02/04 20/11/03 26/08/03 29/05/03 27/02/03 -
Price 0.16 0.17 0.30 0.30 0.32 0.23 0.26 -
P/RPS 1.49 1.32 2.23 2.46 2.83 1.58 1.79 -11.52%
P/EPS -14.81 -4.66 -6.82 -5.88 -5.71 -0.88 -0.81 595.26%
EY -6.75 -21.47 -14.67 -17.00 -17.50 -113.23 -123.91 -85.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 36.36 15.04 27.52 30.00 0.00 0.00 0.00 -

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 ⃤ & 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