[PMIND] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 98.79%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,617 3,042 2,029 1,017 4,300 3,261 2,188 39.85%
PBT -33,451 -6,369 -585 -108 -20,224 -22,400 -4,959 257.42%
Tax -1,078 -606 -391 -194 -4,732 -2,900 -314 127.74%
NP -34,529 -6,975 -976 -302 -24,956 -25,300 -5,273 250.41%
-
NP to SH -34,529 -6,975 -976 -302 -24,956 -25,300 -5,273 250.41%
-
Tax Rate - - - - - - - -
Total Cost 38,146 10,017 3,005 1,319 29,256 28,561 7,461 197.07%
-
Net Worth -22,007 7,101 12,688 6,946 6,303 0 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -22,007 7,101 12,688 6,946 6,303 0 0 -
NOSH 1,264,798 1,268,181 1,394,285 1,006,666 1,260,789 1,267,352 1,250,769 0.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -954.63% -229.29% -48.10% -29.70% -580.37% -775.84% -241.00% -
ROE 0.00% -98.21% -7.69% -4.35% -395.88% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.29 0.24 0.15 0.10 0.34 0.26 0.17 42.81%
EPS -2.73 -0.55 -0.07 -0.03 -1.97 -2.01 -0.42 248.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0174 0.0056 0.0091 0.0069 0.005 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,006,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.29 0.24 0.16 0.08 0.34 0.26 0.17 42.81%
EPS -2.73 -0.55 -0.08 -0.02 -1.97 -2.00 -0.42 248.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0174 0.0056 0.01 0.0055 0.005 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.065 0.065 0.04 0.035 0.03 0.04 0.05 -
P/RPS 22.73 27.10 27.49 34.64 8.80 15.55 28.58 -14.17%
P/EPS -2.38 -11.82 -57.14 -116.67 -1.52 -2.00 -11.86 -65.75%
EY -42.00 -8.46 -1.75 -0.86 -65.98 -49.91 -8.43 191.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 11.61 4.40 5.07 6.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 26/11/13 29/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.05 0.06 0.07 0.035 0.045 0.03 0.04 -
P/RPS 17.48 25.01 48.10 34.64 13.19 11.66 22.87 -16.41%
P/EPS -1.83 -10.91 -100.00 -116.67 -2.27 -1.50 -9.49 -66.65%
EY -54.60 -9.17 -1.00 -0.86 -43.99 -66.54 -10.54 199.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 10.71 7.69 5.07 9.00 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