[PMIND] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 20.55%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 325,879 389,256 378,759 374,593 365,072 353,211 347,495 -4.18%
PBT -262,201 -123,285 -114,202 -102,064 -129,193 -133,746 -159,549 39.21%
Tax 123,082 -7,047 -7,278 4,794 5,472 5,262 8,823 478.57%
NP -139,119 -130,332 -121,480 -97,270 -123,721 -128,484 -150,726 -5.19%
-
NP to SH -140,298 -131,736 -122,699 -98,645 -124,156 -129,003 -151,468 -4.97%
-
Tax Rate - - - - - - - -
Total Cost 464,998 519,588 500,239 471,863 488,793 481,695 498,221 -4.49%
-
Net Worth 83,638 -41,666 -36,976 -99,136 0 -34,667 -79,630 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 83,638 -41,666 -36,976 -99,136 0 -34,667 -79,630 -
NOSH 2,474,499 2,465,454 2,498,431 2,478,410 2,488,135 2,587,142 2,504,102 -0.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -42.69% -33.48% -32.07% -25.97% -33.89% -36.38% -43.38% -
ROE -167.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.17 15.79 15.16 15.11 14.67 13.65 13.88 -3.43%
EPS -5.67 -5.34 -4.91 -3.98 -4.99 -4.99 -6.05 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 -0.0169 -0.0148 -0.04 0.00 -0.0134 -0.0318 -
Adjusted Per Share Value based on latest NOSH - 2,478,410
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.78 30.80 29.97 29.64 28.88 27.95 27.49 -4.18%
EPS -11.10 -10.42 -9.71 -7.80 -9.82 -10.21 -11.98 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 -0.033 -0.0293 -0.0784 0.00 -0.0274 -0.063 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.16 0.18 0.20 0.09 0.05 0.08 0.06 -
P/RPS 1.21 1.14 1.32 0.60 0.34 0.59 0.43 99.19%
P/EPS -2.82 -3.37 -4.07 -2.26 -1.00 -1.60 -0.99 100.81%
EY -35.44 -29.68 -24.56 -44.22 -99.80 -62.33 -100.81 -50.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 31/05/06 -
Price 0.18 0.13 0.16 0.26 0.09 0.06 0.07 -
P/RPS 1.37 0.82 1.06 1.72 0.61 0.44 0.50 95.68%
P/EPS -3.17 -2.43 -3.26 -6.53 -1.80 -1.20 -1.16 95.34%
EY -31.50 -41.10 -30.69 -15.31 -55.44 -83.11 -86.41 -48.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 0.00 0.00 0.00 0.00 0.00 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