[PMIND] QoQ TTM 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- -19.27%
YoY- 217.43%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 347,495 334,221 322,481 320,198 319,300 307,575 310,418 7.81%
PBT -159,549 -167,987 74,443 71,741 90,476 79,317 -64,845 82.35%
Tax 8,823 1,872 6,230 2,421 1,194 5,279 5,861 31.38%
NP -150,726 -166,115 80,673 74,162 91,670 84,596 -58,984 87.01%
-
NP to SH -151,468 -166,248 80,147 74,004 91,670 84,596 -58,984 87.63%
-
Tax Rate - - -8.37% -3.37% -1.32% -6.66% - -
Total Cost 498,221 500,336 241,808 246,036 227,630 222,979 369,402 22.09%
-
Net Worth -79,630 7,440 90,548 108,251 154,234 137,245 -4,197 612.64%
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 -79,630 7,440 90,548 108,251 154,234 137,245 -4,197 612.64%
NOSH 2,504,102 2,480,303 2,474,000 2,477,142 2,475,666 2,477,354 2,469,333 0.93%
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% -49.70% 25.02% 23.16% 28.71% 27.50% -19.00% -
ROE 0.00% -2,234.24% 88.51% 68.36% 59.44% 61.64% 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 13.88 13.48 13.03 12.93 12.90 12.42 12.57 6.83%
EPS -6.05 -6.70 3.24 2.99 3.70 3.41 -2.39 85.84%
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 26.44 25.51 25.33 25.26 24.33 24.56 7.81%
EPS -11.98 -13.15 6.34 5.86 7.25 6.69 -4.67 87.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.063 0.0059 0.0716 0.0856 0.122 0.1086 -0.0033 615.59%
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 0.67 0.77 0.85 1.01 1.29 1.35 -53.39%
P/EPS -0.99 -1.34 3.09 3.68 3.51 4.69 -7.12 -73.19%
EY -100.81 -74.47 32.40 27.16 28.48 21.34 -14.05 272.45%
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 0.96 0.77 0.77 0.78 1.21 1.19 -43.93%
P/EPS -1.16 -1.94 3.09 3.35 2.70 4.39 -6.28 -67.59%
EY -86.41 -51.56 32.40 29.87 37.03 22.77 -15.92 209.16%
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