[PMIND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -126.48%
YoY- -267.26%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 347,495 251,882 146,077 66,418 319,300 236,896 142,896 80.93%
PBT -159,549 -163,291 -41,169 -26,673 90,476 95,172 -25,136 243.20%
Tax 8,823 292 1,338 2,555 1,194 -386 -3,698 -
NP -150,726 -162,999 -39,831 -24,118 91,670 94,786 -28,834 201.50%
-
NP to SH -151,468 -163,132 -40,357 -24,276 91,670 94,786 -28,834 202.49%
-
Tax Rate - - - - -1.32% 0.41% - -
Total Cost 498,221 414,881 185,908 90,536 227,630 142,110 171,730 103.54%
-
Net Worth -78,883 7,437 90,617 108,251 154,559 137,464 -4,225 605.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth -78,883 7,437 90,617 108,251 154,559 137,464 -4,225 605.03%
NOSH 2,480,602 2,479,209 2,475,889 2,477,142 2,480,898 2,481,308 2,485,689 -0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -43.38% -64.71% -27.27% -36.31% 28.71% 40.01% -20.18% -
ROE 0.00% -2,193.33% -44.54% -22.43% 59.31% 68.95% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.01 10.16 5.90 2.68 12.87 9.55 5.75 81.16%
EPS -6.11 -6.58 -1.63 -0.98 3.70 3.82 -1.16 203.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0318 0.003 0.0366 0.0437 0.0623 0.0554 -0.0017 605.92%
Adjusted Per Share Value based on latest NOSH - 2,477,142
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.49 19.93 11.56 5.25 25.26 18.74 11.31 80.87%
EPS -11.98 -12.91 -3.19 -1.92 7.25 7.50 -2.28 202.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0624 0.0059 0.0717 0.0856 0.1223 0.1088 -0.0033 611.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.06 0.09 0.10 0.11 0.13 0.16 0.17 -
P/RPS 0.43 0.89 1.69 4.10 1.01 1.68 2.96 -72.39%
P/EPS -0.98 -1.37 -6.13 -11.22 3.52 4.19 -14.66 -83.55%
EY -101.77 -73.11 -16.30 -8.91 28.42 23.88 -6.82 507.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 30.00 2.73 2.52 2.09 2.89 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 22/11/05 29/08/05 20/05/05 25/02/05 22/11/04 -
Price 0.07 0.13 0.10 0.10 0.10 0.15 0.15 -
P/RPS 0.50 1.28 1.69 3.73 0.78 1.57 2.61 -66.80%
P/EPS -1.15 -1.98 -6.13 -10.20 2.71 3.93 -12.93 -80.10%
EY -87.23 -50.62 -16.30 -9.80 36.95 25.47 -7.73 403.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 43.33 2.73 2.29 1.61 2.71 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