[PMIND] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 16.58%
YoY- 18.99%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 147,862 221,548 330,524 378,783 371,886 327,308 288,536 -35.88%
PBT -37,833 -317,624 -39,812 -114,228 -141,073 -21,626 -3,480 388.62%
Tax -1,500 256,694 -3,100 -7,251 -4,982 -4,026 -4,024 -48.11%
NP -39,333 -60,930 -42,912 -121,479 -146,056 -25,652 -7,504 200.83%
-
NP to SH -39,572 -61,288 -43,392 -122,698 -147,077 -26,090 -7,244 209.21%
-
Tax Rate - - - - - - - -
Total Cost 187,195 282,478 373,436 500,262 517,942 352,960 296,040 -26.26%
-
Net Worth 79,638 83,529 -41,666 -36,716 -99,153 0 -34,667 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,638 83,529 -41,666 -36,716 -99,153 0 -34,667 -
NOSH 2,473,249 2,471,290 2,465,454 2,480,846 2,478,831 2,474,807 2,587,142 -2.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -26.60% -27.50% -12.98% -32.07% -39.27% -7.84% -2.60% -
ROE -49.69% -73.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.98 8.96 13.41 15.27 15.00 13.23 11.15 -33.91%
EPS -1.60 -2.48 -1.76 -9.90 -5.93 -1.06 -0.28 218.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0338 -0.0169 -0.0148 -0.04 0.00 -0.0134 -
Adjusted Per Share Value based on latest NOSH - 2,498,431
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.70 17.53 26.15 29.97 29.42 25.90 22.83 -35.88%
EPS -3.13 -4.85 -3.43 -9.71 -11.64 -2.06 -0.57 210.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0661 -0.033 -0.029 -0.0784 0.00 -0.0274 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.16 0.18 0.20 0.09 0.05 0.08 -
P/RPS 2.68 1.78 1.34 1.31 0.60 0.38 0.72 139.60%
P/EPS -10.00 -6.45 -10.23 -4.04 -1.52 -4.74 -28.57 -50.23%
EY -10.00 -15.50 -9.78 -24.73 -65.93 -21.08 -3.50 100.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 4.73 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 0.12 0.18 0.13 0.16 0.26 0.09 0.06 -
P/RPS 2.01 2.01 0.97 1.05 1.73 0.68 0.54 139.60%
P/EPS -7.50 -7.26 -7.39 -3.24 -4.38 -8.54 -21.43 -50.24%
EY -13.33 -13.78 -13.54 -30.91 -22.82 -11.71 -4.67 100.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 5.33 0.00 0.00 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