[PMIND] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 70.01%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 217 28,338 110,951 210,741 325,879 389,256 378,759 -99.30%
PBT 3,870 -141,729 -144,481 -166,243 -262,201 -123,285 -114,202 -
Tax 0 129,122 128,347 124,806 123,082 -7,047 -7,278 -
NP 3,870 -12,607 -16,134 -41,437 -139,119 -130,332 -121,480 -
-
NP to SH 3,870 -12,666 -16,313 -42,069 -140,298 -131,736 -122,699 -
-
Tax Rate 0.00% - - - - - - -
Total Cost -3,653 40,945 127,085 252,178 464,998 519,588 500,239 -
-
Net Worth 81,499 82,935 87,852 0 83,638 -41,666 -36,976 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 81,499 82,935 87,852 0 83,638 -41,666 -36,976 -
NOSH 1,253,846 1,241,551 1,244,369 2,412,500 2,474,499 2,465,454 2,498,431 -36.76%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1,783.41% -44.49% -14.54% -19.66% -42.69% -33.48% -32.07% -
ROE 4.75% -15.27% -18.57% 0.00% -167.74% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.02 2.28 8.92 8.74 13.17 15.79 15.16 -98.78%
EPS 0.31 -1.02 -1.31 -1.74 -5.67 -5.34 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0668 0.0706 0.00 0.0338 -0.0169 -0.0148 -
Adjusted Per Share Value based on latest NOSH - 2,412,500
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.02 2.24 8.78 16.67 25.78 30.80 29.97 -99.22%
EPS 0.31 -1.00 -1.29 -3.33 -11.10 -10.42 -9.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0656 0.0695 0.00 0.0662 -0.033 -0.0293 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.09 0.11 0.16 0.16 0.18 0.20 -
P/RPS 520.03 3.94 1.23 1.83 1.21 1.14 1.32 5215.88%
P/EPS 29.16 -8.82 -8.39 -9.18 -2.82 -3.37 -4.07 -
EY 3.43 -11.34 -11.92 -10.90 -35.44 -29.68 -24.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.35 1.56 0.00 4.73 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 28/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.05 0.09 0.10 0.12 0.18 0.13 0.16 -
P/RPS 288.90 3.94 1.12 1.37 1.37 0.82 1.06 4060.94%
P/EPS 16.20 -8.82 -7.63 -6.88 -3.17 -2.43 -3.26 -
EY 6.17 -11.34 -13.11 -14.53 -31.50 -41.10 -30.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.35 1.42 0.00 5.33 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