[PMIND] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 14.83%
YoY- -274.32%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 378,759 374,593 365,072 353,211 347,495 334,221 322,481 11.33%
PBT -114,202 -102,064 -129,193 -133,746 -159,549 -167,987 74,443 -
Tax -7,278 4,794 5,472 5,262 8,823 1,872 6,230 -
NP -121,480 -97,270 -123,721 -128,484 -150,726 -166,115 80,673 -
-
NP to SH -122,699 -98,645 -124,156 -129,003 -151,468 -166,248 80,147 -
-
Tax Rate - - - - - - -8.37% -
Total Cost 500,239 471,863 488,793 481,695 498,221 500,336 241,808 62.42%
-
Net Worth -36,976 -99,136 0 -34,667 -79,630 7,440 90,548 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth -36,976 -99,136 0 -34,667 -79,630 7,440 90,548 -
NOSH 2,498,431 2,478,410 2,488,135 2,587,142 2,504,102 2,480,303 2,474,000 0.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -32.07% -25.97% -33.89% -36.38% -43.38% -49.70% 25.02% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -2,234.24% 88.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.16 15.11 14.67 13.65 13.88 13.48 13.03 10.63%
EPS -4.91 -3.98 -4.99 -4.99 -6.05 -6.70 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0148 -0.04 0.00 -0.0134 -0.0318 0.003 0.0366 -
Adjusted Per Share Value based on latest NOSH - 2,587,142
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.97 29.64 28.88 27.95 27.49 26.44 25.51 11.35%
EPS -9.71 -7.80 -9.82 -10.21 -11.98 -13.15 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0293 -0.0784 0.00 -0.0274 -0.063 0.0059 0.0716 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.20 0.09 0.05 0.08 0.06 0.09 0.10 -
P/RPS 1.32 0.60 0.34 0.59 0.43 0.67 0.77 43.28%
P/EPS -4.07 -2.26 -1.00 -1.60 -0.99 -1.34 3.09 -
EY -24.56 -44.22 -99.80 -62.33 -100.81 -74.47 32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 30.00 2.73 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 31/05/06 28/02/06 22/11/05 -
Price 0.16 0.26 0.09 0.06 0.07 0.13 0.10 -
P/RPS 1.06 1.72 0.61 0.44 0.50 0.96 0.77 23.77%
P/EPS -3.26 -6.53 -1.80 -1.20 -1.16 -1.94 3.09 -
EY -30.69 -15.31 -55.44 -83.11 -86.41 -51.56 32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 43.33 2.73 -

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