[PMIND] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -0.72%
YoY- 17.9%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,317 5,411 5,487 4,462 4,502 4,548 4,560 10.79%
PBT -18,447 -20,224 -25,158 -5,360 -5,258 -4,966 -4,004 177.13%
Tax -4,769 -4,732 -3,056 -1,083 -1,139 -1,048 -918 200.25%
NP -23,216 -24,956 -28,214 -6,443 -6,397 -6,014 -4,922 181.51%
-
NP to SH -23,216 -24,956 -28,214 -6,443 -6,397 -6,014 -4,922 181.51%
-
Tax Rate - - - - - - - -
Total Cost 28,533 30,367 33,701 10,905 10,899 10,562 9,482 108.57%
-
Net Worth 6,946 6,223 0 0 25,524 24,935 28,526 -61.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 6,946 6,223 0 0 25,524 24,935 28,526 -61.03%
NOSH 1,006,666 1,244,782 1,261,020 1,258,181 1,276,250 1,291,999 1,245,714 -13.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -436.64% -461.21% -514.20% -144.40% -142.09% -132.23% -107.94% -
ROE -334.24% -400.97% 0.00% 0.00% -25.06% -24.12% -17.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.53 0.43 0.44 0.35 0.35 0.35 0.37 27.09%
EPS -2.31 -2.00 -2.24 -0.51 -0.50 -0.47 -0.40 222.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.005 0.00 0.00 0.02 0.0193 0.0229 -55.08%
Adjusted Per Share Value based on latest NOSH - 1,258,181
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.42 0.43 0.43 0.35 0.36 0.36 0.36 10.83%
EPS -1.84 -1.97 -2.23 -0.51 -0.51 -0.48 -0.39 181.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0049 0.00 0.00 0.0202 0.0197 0.0226 -61.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.035 0.03 0.04 0.05 0.05 0.05 0.05 -
P/RPS 6.63 6.90 9.19 14.10 14.17 14.20 13.66 -38.26%
P/EPS -1.52 -1.50 -1.79 -9.76 -9.98 -10.74 -12.65 -75.68%
EY -65.89 -66.83 -55.93 -10.24 -10.02 -9.31 -7.90 311.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 6.00 0.00 0.00 2.50 2.59 2.18 75.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.035 0.045 0.03 0.04 0.04 0.05 0.05 -
P/RPS 6.63 10.35 6.89 11.28 11.34 14.20 13.66 -38.26%
P/EPS -1.52 -2.24 -1.34 -7.81 -7.98 -10.74 -12.65 -75.68%
EY -65.89 -44.55 -74.58 -12.80 -12.53 -9.31 -7.90 311.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 9.00 0.00 0.00 2.00 2.59 2.18 75.62%

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