[PMIND] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -304.22%
YoY- -272.11%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 163,654 72,134 347,495 251,882 146,077 66,418 319,300 -35.92%
PBT -10,813 -870 -159,549 -163,291 -41,169 -26,673 90,476 -
Tax -2,013 -1,006 8,823 292 1,338 2,555 1,194 -
NP -12,826 -1,876 -150,726 -162,999 -39,831 -24,118 91,670 -
-
NP to SH -13,045 -1,811 -151,468 -163,132 -40,357 -24,276 91,670 -
-
Tax Rate - - - - - - -1.32% -
Total Cost 176,480 74,010 498,221 414,881 185,908 90,536 227,630 -15.59%
-
Net Worth 0 -34,667 -78,883 7,437 90,617 108,251 154,559 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 -34,667 -78,883 7,437 90,617 108,251 154,559 -
NOSH 2,474,807 2,587,142 2,480,602 2,479,209 2,475,889 2,477,142 2,480,898 -0.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.84% -2.60% -43.38% -64.71% -27.27% -36.31% 28.71% -
ROE 0.00% 0.00% 0.00% -2,193.33% -44.54% -22.43% 59.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.61 2.79 14.01 10.16 5.90 2.68 12.87 -35.84%
EPS -0.53 -0.07 -6.11 -6.58 -1.63 -0.98 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0134 -0.0318 0.003 0.0366 0.0437 0.0623 -
Adjusted Per Share Value based on latest NOSH - 2,480,303
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.95 5.71 27.49 19.93 11.56 5.25 25.26 -35.91%
EPS -1.03 -0.14 -11.98 -12.91 -3.19 -1.92 7.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0274 -0.0624 0.0059 0.0717 0.0856 0.1223 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.05 0.08 0.06 0.09 0.10 0.11 0.13 -
P/RPS 0.76 2.87 0.43 0.89 1.69 4.10 1.01 -17.25%
P/EPS -9.49 -114.29 -0.98 -1.37 -6.13 -11.22 3.52 -
EY -10.54 -0.88 -101.77 -73.11 -16.30 -8.91 28.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 30.00 2.73 2.52 2.09 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 31/05/06 28/02/06 22/11/05 29/08/05 20/05/05 -
Price 0.09 0.06 0.07 0.13 0.10 0.10 0.10 -
P/RPS 1.36 2.15 0.50 1.28 1.69 3.73 0.78 44.81%
P/EPS -17.07 -85.71 -1.15 -1.98 -6.13 -10.20 2.71 -
EY -5.86 -1.17 -87.23 -50.62 -16.30 -9.80 36.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 43.33 2.73 2.29 1.61 -

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