[PMIND] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -107.86%
YoY- -1241.33%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 291,536 286,912 284,718 278,925 268,002 269,527 275,051 3.95%
PBT -491,143 -492,104 -494,510 -804,265 -391,157 -390,675 -377,241 19.21%
Tax -19,226 -19,454 -15,167 -13,719 -2,376 -1,506 10,646 -
NP -510,369 -511,558 -509,677 -817,984 -393,533 -392,181 -366,595 24.65%
-
NP to SH -510,369 -511,558 -509,677 -817,984 -393,533 -392,181 -384,524 20.75%
-
Tax Rate - - - - - - - -
Total Cost 801,905 798,470 794,395 1,096,909 661,535 661,708 641,646 16.00%
-
Net Worth 22,638 -102,412 -78,410 -54,203 337,438 363,868 389,074 -84.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 22,638 -102,412 -78,410 -54,203 337,438 363,868 389,074 -84.95%
NOSH 2,263,879 1,961,928 1,960,256 1,956,816 1,960,714 1,953,129 1,952,205 10.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -175.06% -178.30% -179.01% -293.26% -146.84% -145.51% -133.28% -
ROE -2,254.40% 0.00% 0.00% 0.00% -116.62% -107.78% -98.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.88 14.62 14.52 14.25 13.67 13.80 14.09 -5.80%
EPS -22.54 -26.07 -26.00 -41.80 -20.07 -20.08 -19.70 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -0.0522 -0.04 -0.0277 0.1721 0.1863 0.1993 -86.37%
Adjusted Per Share Value based on latest NOSH - 1,956,816
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.07 22.70 22.53 22.07 21.20 21.32 21.76 3.97%
EPS -40.38 -40.47 -40.32 -64.72 -31.14 -31.03 -30.42 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 -0.081 -0.062 -0.0429 0.267 0.2879 0.3078 -84.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.29 0.29 0.23 0.24 0.30 0.46 0.49 -
P/RPS 2.25 1.98 1.58 1.68 2.19 3.33 3.48 -25.20%
P/EPS -1.29 -1.11 -0.88 -0.57 -1.49 -2.29 -2.49 -35.46%
EY -77.74 -89.91 -113.05 -174.17 -66.90 -43.65 -40.20 55.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.00 0.00 0.00 0.00 1.74 2.47 2.46 417.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 29/05/03 27/02/03 18/11/02 23/08/02 23/05/02 -
Price 0.30 0.32 0.23 0.26 0.27 0.42 0.52 -
P/RPS 2.33 2.19 1.58 1.82 1.98 3.04 3.69 -26.37%
P/EPS -1.33 -1.23 -0.88 -0.62 -1.35 -2.09 -2.64 -36.65%
EY -75.15 -81.48 -113.05 -160.78 -74.34 -47.81 -37.88 57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 0.00 0.00 0.00 1.57 2.25 2.61 408.55%

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