[PMIND] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -337.9%
YoY- -473.22%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,252 5,317 5,411 5,487 4,462 4,502 4,548 10.06%
PBT -15,850 -18,447 -20,224 -25,158 -5,360 -5,258 -4,966 116.62%
Tax -4,809 -4,769 -4,732 -3,056 -1,083 -1,139 -1,048 175.88%
NP -20,659 -23,216 -24,956 -28,214 -6,443 -6,397 -6,014 127.49%
-
NP to SH -20,659 -23,216 -24,956 -28,214 -6,443 -6,397 -6,014 127.49%
-
Tax Rate - - - - - - - -
Total Cost 25,911 28,533 30,367 33,701 10,905 10,899 10,562 81.79%
-
Net Worth 10,222 6,946 6,223 0 0 25,524 24,935 -44.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,222 6,946 6,223 0 0 25,524 24,935 -44.78%
NOSH 1,123,333 1,006,666 1,244,782 1,261,020 1,258,181 1,276,250 1,291,999 -8.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -393.35% -436.64% -461.21% -514.20% -144.40% -142.09% -132.23% -
ROE -202.10% -334.24% -400.97% 0.00% 0.00% -25.06% -24.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.47 0.53 0.43 0.44 0.35 0.35 0.35 21.69%
EPS -1.84 -2.31 -2.00 -2.24 -0.51 -0.50 -0.47 148.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0069 0.005 0.00 0.00 0.02 0.0193 -39.39%
Adjusted Per Share Value based on latest NOSH - 1,261,020
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.42 0.42 0.43 0.43 0.35 0.36 0.36 10.81%
EPS -1.63 -1.84 -1.97 -2.23 -0.51 -0.51 -0.48 125.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0055 0.0049 0.00 0.00 0.0202 0.0197 -44.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.04 0.035 0.03 0.04 0.05 0.05 0.05 -
P/RPS 8.56 6.63 6.90 9.19 14.10 14.17 14.20 -28.61%
P/EPS -2.18 -1.52 -1.50 -1.79 -9.76 -9.98 -10.74 -65.42%
EY -45.98 -65.89 -66.83 -55.93 -10.24 -10.02 -9.31 189.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 5.07 6.00 0.00 0.00 2.50 2.59 42.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.07 0.035 0.045 0.03 0.04 0.04 0.05 -
P/RPS 14.97 6.63 10.35 6.89 11.28 11.34 14.20 3.57%
P/EPS -3.81 -1.52 -2.24 -1.34 -7.81 -7.98 -10.74 -49.85%
EY -26.27 -65.89 -44.55 -74.58 -12.80 -12.53 -9.31 99.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 5.07 9.00 0.00 0.00 2.00 2.59 106.44%

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