[PMIND] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 30.36%
YoY- -265.23%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 371,886 327,308 288,536 347,495 335,842 292,154 265,672 25.05%
PBT -141,073 -21,626 -3,480 -159,549 -217,721 -82,338 -106,692 20.40%
Tax -4,982 -4,026 -4,024 8,823 389 2,676 10,220 -
NP -146,056 -25,652 -7,504 -150,726 -217,332 -79,662 -96,472 31.75%
-
NP to SH -147,077 -26,090 -7,244 -151,468 -217,509 -80,714 -97,104 31.78%
-
Tax Rate - - - - - - - -
Total Cost 517,942 352,960 296,040 498,221 553,174 371,816 362,144 26.85%
-
Net Worth -99,153 0 -34,667 -78,883 7,437 90,617 108,251 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -99,153 0 -34,667 -78,883 7,437 90,617 108,251 -
NOSH 2,478,831 2,474,807 2,587,142 2,480,602 2,479,209 2,475,889 2,477,142 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -39.27% -7.84% -2.60% -43.38% -64.71% -27.27% -36.31% -
ROE 0.00% 0.00% 0.00% 0.00% -2,924.44% -89.07% -89.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.00 13.23 11.15 14.01 13.55 11.80 10.72 25.02%
EPS -5.93 -1.06 -0.28 -6.11 -8.77 -3.26 -3.92 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 0.00 -0.0134 -0.0318 0.003 0.0366 0.0437 -
Adjusted Per Share Value based on latest NOSH - 2,504,102
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.42 25.90 22.83 27.49 26.57 23.11 21.02 25.04%
EPS -11.64 -2.06 -0.57 -11.98 -17.21 -6.39 -7.68 31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0784 0.00 -0.0274 -0.0624 0.0059 0.0717 0.0856 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.09 0.05 0.08 0.06 0.09 0.10 0.11 -
P/RPS 0.60 0.38 0.72 0.43 0.66 0.85 1.03 -30.18%
P/EPS -1.52 -4.74 -28.57 -0.98 -1.03 -3.07 -2.81 -33.53%
EY -65.93 -21.08 -3.50 -101.77 -97.48 -32.60 -35.64 50.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 30.00 2.73 2.52 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 31/05/06 28/02/06 22/11/05 29/08/05 -
Price 0.26 0.09 0.06 0.07 0.13 0.10 0.10 -
P/RPS 1.73 0.68 0.54 0.50 0.96 0.85 0.93 51.08%
P/EPS -4.38 -8.54 -21.43 -1.15 -1.48 -3.07 -2.55 43.28%
EY -22.82 -11.71 -4.67 -87.23 -67.49 -32.60 -39.20 -30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 43.33 2.73 2.29 -

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