[PMIND] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -27.47%
YoY- 209.29%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 335,842 292,154 265,672 319,300 315,861 285,792 262,080 17.92%
PBT -217,721 -82,338 -106,692 90,476 126,896 -50,272 -31,752 259.66%
Tax 389 2,676 10,220 1,194 -514 -7,396 5,312 -82.41%
NP -217,332 -79,662 -96,472 91,670 126,381 -57,668 -26,440 305.73%
-
NP to SH -217,509 -80,714 -97,104 91,670 126,381 -57,668 -26,440 305.95%
-
Tax Rate - - - -1.32% 0.41% - - -
Total Cost 553,174 371,816 362,144 227,630 189,480 343,460 288,520 54.14%
-
Net Worth 7,437 90,617 108,251 154,559 137,464 -4,225 10,771 -21.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 7,437 90,617 108,251 154,559 137,464 -4,225 10,771 -21.82%
NOSH 2,479,209 2,475,889 2,477,142 2,480,898 2,481,308 2,485,689 2,448,148 0.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -64.71% -27.27% -36.31% 28.71% 40.01% -20.18% -10.09% -
ROE -2,924.44% -89.07% -89.70% 59.31% 91.94% 0.00% -245.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.55 11.80 10.72 12.87 12.73 11.50 10.71 16.92%
EPS -8.77 -3.26 -3.92 3.70 5.09 -2.32 -1.08 302.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0366 0.0437 0.0623 0.0554 -0.0017 0.0044 -22.47%
Adjusted Per Share Value based on latest NOSH - 2,475,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.57 23.11 21.02 25.26 24.99 22.61 20.74 17.90%
EPS -17.21 -6.39 -7.68 7.25 10.00 -4.56 -2.09 306.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0717 0.0856 0.1223 0.1088 -0.0033 0.0085 -21.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.09 0.10 0.11 0.13 0.16 0.17 0.17 -
P/RPS 0.66 0.85 1.03 1.01 1.26 1.48 1.59 -44.26%
P/EPS -1.03 -3.07 -2.81 3.52 3.14 -7.33 -15.74 -83.68%
EY -97.48 -32.60 -35.64 28.42 31.83 -13.65 -6.35 514.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 2.73 2.52 2.09 2.89 0.00 38.64 -15.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 29/08/05 20/05/05 25/02/05 22/11/04 26/08/04 -
Price 0.13 0.10 0.10 0.10 0.15 0.15 0.16 -
P/RPS 0.96 0.85 0.93 0.78 1.18 1.30 1.49 -25.34%
P/EPS -1.48 -3.07 -2.55 2.71 2.95 -6.47 -14.81 -78.37%
EY -67.49 -32.60 -39.20 36.95 33.96 -15.47 -6.75 362.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.33 2.73 2.29 1.61 2.71 0.00 36.36 12.36%

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