[PMIND] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -3.64%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 292,154 285,792 257,072 243,436 257,534 312,702 244,136 -0.19%
PBT -82,338 -50,272 -106,654 -113,388 -85,556 -79,116 -207,152 0.98%
Tax 2,676 -7,396 -802 7,316 85,556 79,116 207,152 4.73%
NP -79,662 -57,668 -107,456 -106,072 0 0 0 -100.00%
-
NP to SH -80,714 -57,668 -107,456 -106,072 -88,054 -97,306 -211,252 1.02%
-
Tax Rate - - - - - - - -
Total Cost 371,816 343,460 364,528 349,508 257,534 312,702 244,136 -0.44%
-
Net Worth 90,617 -4,225 21,069 336,807 731,826 485,273 263,086 1.13%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 90,617 -4,225 21,069 336,807 731,826 485,273 263,086 1.13%
NOSH 2,475,889 2,485,689 2,106,980 1,957,047 1,956,755 1,142,089 978,018 -0.98%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -27.27% -20.18% -41.80% -43.57% 0.00% 0.00% 0.00% -
ROE -89.07% 0.00% -510.00% -31.49% -12.03% -20.05% -80.30% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.80 11.50 12.20 12.44 13.16 27.38 24.96 0.79%
EPS -3.26 -2.32 -5.10 -5.42 -4.50 -8.52 -21.60 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 -0.0017 0.01 0.1721 0.374 0.4249 0.269 2.14%
Adjusted Per Share Value based on latest NOSH - 1,960,714
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.11 22.61 20.34 19.26 20.38 24.74 19.32 -0.19%
EPS -6.39 -4.56 -8.50 -8.39 -6.97 -7.70 -16.71 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 -0.0033 0.0167 0.2665 0.579 0.3839 0.2081 1.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.10 0.17 0.29 0.30 0.46 0.64 0.00 -
P/RPS 0.85 1.48 2.38 2.41 3.50 2.34 0.00 -100.00%
P/EPS -3.07 -7.33 -5.69 -5.54 -10.22 -7.51 0.00 -100.00%
EY -32.60 -13.65 -17.59 -18.07 -9.78 -13.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.00 29.00 1.74 1.23 1.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 22/11/04 20/11/03 18/11/02 15/11/01 15/11/00 30/11/99 -
Price 0.10 0.15 0.30 0.27 0.58 0.62 0.00 -
P/RPS 0.85 1.30 2.46 2.17 4.41 2.26 0.00 -100.00%
P/EPS -3.07 -6.47 -5.88 -4.98 -12.89 -7.28 0.00 -100.00%
EY -32.60 -15.47 -17.00 -20.07 -7.76 -13.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.00 30.00 1.57 1.55 1.46 0.00 -100.00%

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