[PMIND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 428.73%
YoY- 228.63%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 146,077 66,418 319,300 236,896 142,896 65,520 296,058 -37.53%
PBT -41,169 -26,673 90,476 95,172 -25,136 -7,938 -93,036 -41.90%
Tax 1,338 2,555 1,194 -386 -3,698 1,328 9,158 -72.22%
NP -39,831 -24,118 91,670 94,786 -28,834 -6,610 -83,878 -39.10%
-
NP to SH -40,357 -24,276 91,670 94,786 -28,834 -6,610 -83,878 -38.57%
-
Tax Rate - - -1.32% 0.41% - - - -
Total Cost 185,908 90,536 227,630 142,110 171,730 72,130 379,936 -37.87%
-
Net Worth 90,617 108,251 154,559 137,464 -4,225 10,771 25,967 129.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 90,617 108,251 154,559 137,464 -4,225 10,771 25,967 129.89%
NOSH 2,475,889 2,477,142 2,480,898 2,481,308 2,485,689 2,448,148 2,298,027 5.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -27.27% -36.31% 28.71% 40.01% -20.18% -10.09% -28.33% -
ROE -44.54% -22.43% 59.31% 68.95% 0.00% -61.36% -323.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.90 2.68 12.87 9.55 5.75 2.68 12.88 -40.54%
EPS -1.63 -0.98 3.70 3.82 -1.16 -0.27 -3.65 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0437 0.0623 0.0554 -0.0017 0.0044 0.0113 118.75%
Adjusted Per Share Value based on latest NOSH - 2,477,354
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.56 5.25 25.26 18.74 11.31 5.18 23.42 -37.51%
EPS -3.19 -1.92 7.25 7.50 -2.28 -0.52 -6.64 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0856 0.1223 0.1088 -0.0033 0.0085 0.0205 130.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.11 0.13 0.16 0.17 0.17 0.24 -
P/RPS 1.69 4.10 1.01 1.68 2.96 6.35 1.86 -6.18%
P/EPS -6.13 -11.22 3.52 4.19 -14.66 -62.96 -6.58 -4.60%
EY -16.30 -8.91 28.42 23.88 -6.82 -1.59 -15.21 4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.52 2.09 2.89 0.00 38.64 21.24 -74.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 20/05/05 25/02/05 22/11/04 26/08/04 21/05/04 -
Price 0.10 0.10 0.10 0.15 0.15 0.16 0.17 -
P/RPS 1.69 3.73 0.78 1.57 2.61 5.98 1.32 17.88%
P/EPS -6.13 -10.20 2.71 3.93 -12.93 -59.26 -4.66 20.03%
EY -16.30 -9.80 36.95 25.47 -7.73 -1.69 -21.47 -16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.29 1.61 2.71 0.00 36.36 15.04 -67.90%

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