[PMIND] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -118.11%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 265,672 319,300 315,861 285,792 262,080 296,058 300,505 -7.89%
PBT -106,692 90,476 126,896 -50,272 -31,752 -93,036 -102,908 2.43%
Tax 10,220 1,194 -514 -7,396 5,312 9,158 4,657 68.95%
NP -96,472 91,670 126,381 -57,668 -26,440 -83,878 -98,250 -1.21%
-
NP to SH -97,104 91,670 126,381 -57,668 -26,440 -83,878 -98,250 -0.77%
-
Tax Rate - -1.32% 0.41% - - - - -
Total Cost 362,144 227,630 189,480 343,460 288,520 379,936 398,755 -6.22%
-
Net Worth 108,251 154,559 137,464 -4,225 10,771 25,967 24,339 170.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 108,251 154,559 137,464 -4,225 10,771 25,967 24,339 170.69%
NOSH 2,477,142 2,480,898 2,481,308 2,485,689 2,448,148 2,298,027 2,232,969 7.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -36.31% 28.71% 40.01% -20.18% -10.09% -28.33% -32.70% -
ROE -89.70% 59.31% 91.94% 0.00% -245.45% -323.01% -403.67% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.72 12.87 12.73 11.50 10.71 12.88 13.46 -14.09%
EPS -3.92 3.70 5.09 -2.32 -1.08 -3.65 -4.40 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0623 0.0554 -0.0017 0.0044 0.0113 0.0109 152.58%
Adjusted Per Share Value based on latest NOSH - 2,469,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.02 25.26 24.99 22.61 20.74 23.42 23.78 -7.90%
EPS -7.68 7.25 10.00 -4.56 -2.09 -6.64 -7.77 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0856 0.1223 0.1088 -0.0033 0.0085 0.0205 0.0193 170.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.11 0.13 0.16 0.17 0.17 0.24 0.30 -
P/RPS 1.03 1.01 1.26 1.48 1.59 1.86 2.23 -40.27%
P/EPS -2.81 3.52 3.14 -7.33 -15.74 -6.58 -6.82 -44.65%
EY -35.64 28.42 31.83 -13.65 -6.35 -15.21 -14.67 80.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.09 2.89 0.00 38.64 21.24 27.52 -79.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 25/02/05 22/11/04 26/08/04 21/05/04 27/02/04 -
Price 0.10 0.10 0.15 0.15 0.16 0.17 0.30 -
P/RPS 0.93 0.78 1.18 1.30 1.49 1.32 2.23 -44.21%
P/EPS -2.55 2.71 2.95 -6.47 -14.81 -4.66 -6.82 -48.13%
EY -39.20 36.95 33.96 -15.47 -6.75 -21.47 -14.67 92.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.61 2.71 0.00 36.36 15.04 27.52 -80.96%

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