[PMIND] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 319.15%
YoY- 228.63%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 147,862 371,886 335,842 315,861 300,505 284,276 279,110 -10.04%
PBT -37,833 -141,073 -217,721 126,896 -102,908 -615,089 -45,724 -3.10%
Tax -1,500 -4,982 389 -514 4,657 -15,342 -6,761 -22.18%
NP -39,333 -146,056 -217,332 126,381 -98,250 -630,432 -52,485 -4.69%
-
NP to SH -39,572 -147,077 -217,509 126,381 -98,250 -630,432 -52,485 -4.59%
-
Tax Rate - - - 0.41% - - - -
Total Cost 187,195 517,942 553,174 189,480 398,755 914,708 331,595 -9.08%
-
Net Worth 79,638 -99,153 7,437 137,464 24,339 -54,204 737,144 -30.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 79,638 -99,153 7,437 137,464 24,339 -54,204 737,144 -30.97%
NOSH 2,473,249 2,478,831 2,479,209 2,481,308 2,232,969 1,956,842 1,958,407 3.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -26.60% -39.27% -64.71% 40.01% -32.70% -221.77% -18.80% -
ROE -49.69% 0.00% -2,924.44% 91.94% -403.67% 0.00% -7.12% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.98 15.00 13.55 12.73 13.46 14.53 14.25 -13.46%
EPS -1.60 -5.93 -8.77 5.09 -4.40 -32.21 -2.68 -8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 -0.04 0.003 0.0554 0.0109 -0.0277 0.3764 -33.60%
Adjusted Per Share Value based on latest NOSH - 2,477,354
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.70 29.42 26.57 24.99 23.78 22.49 22.08 -10.03%
EPS -3.13 -11.64 -17.21 10.00 -7.77 -49.88 -4.15 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 -0.0784 0.0059 0.1088 0.0193 -0.0429 0.5832 -30.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.16 0.09 0.09 0.16 0.30 0.24 0.50 -
P/RPS 2.68 0.60 0.66 1.26 2.23 1.65 3.51 -4.39%
P/EPS -10.00 -1.52 -1.03 3.14 -6.82 -0.74 -18.66 -9.87%
EY -10.00 -65.93 -97.48 31.83 -14.67 -134.24 -5.36 10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 0.00 30.00 2.89 27.52 0.00 1.33 24.55%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 26/02/02 -
Price 0.12 0.26 0.13 0.15 0.30 0.26 0.50 -
P/RPS 2.01 1.73 0.96 1.18 2.23 1.79 3.51 -8.86%
P/EPS -7.50 -4.38 -1.48 2.95 -6.82 -0.81 -18.66 -14.08%
EY -13.33 -22.82 -67.49 33.96 -14.67 -123.91 -5.36 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.00 43.33 2.71 27.52 0.00 1.33 18.74%

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