[PMIND] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -58.02%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,577 4,785 4,912 56 147,862 371,886 335,842 -51.11%
PBT -2,944 2,210 -2,304 -33,061 -37,833 -141,073 -217,721 -51.17%
Tax -1,189 -236 -240 0 -1,500 -4,982 389 -
NP -4,133 1,974 -2,544 -33,061 -39,333 -146,056 -217,332 -48.32%
-
NP to SH -4,133 1,974 -2,544 -33,061 -39,572 -147,077 -217,509 -48.32%
-
Tax Rate - 10.68% - - - - - -
Total Cost 8,710 2,810 7,456 33,117 187,195 517,942 553,174 -49.92%
-
Net Worth 28,395 35,790 49,480 57,898 79,638 -99,153 7,437 25.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 28,395 35,790 49,480 57,898 79,638 -99,153 7,437 25.00%
NOSH 1,239,999 1,234,166 1,271,999 1,239,799 2,473,249 2,478,831 2,479,209 -10.90%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -90.30% 41.26% -51.79% -59,038.09% -26.60% -39.27% -64.71% -
ROE -14.56% 5.52% -5.14% -57.10% -49.69% 0.00% -2,924.44% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.37 0.39 0.39 0.00 5.98 15.00 13.55 -45.10%
EPS -0.33 0.16 -0.20 -2.67 -1.60 -5.93 -8.77 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.029 0.0389 0.0467 0.0322 -0.04 0.003 40.29%
Adjusted Per Share Value based on latest NOSH - 1,235,775
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.36 0.38 0.39 0.00 11.70 29.42 26.57 -51.15%
EPS -0.33 0.16 -0.20 -2.62 -3.13 -11.64 -17.21 -48.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0283 0.0391 0.0458 0.063 -0.0784 0.0059 24.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.05 0.05 0.05 0.04 0.16 0.09 0.09 -
P/RPS 13.55 12.90 12.95 885.57 2.68 0.60 0.66 65.43%
P/EPS -15.00 31.25 -25.00 -1.50 -10.00 -1.52 -1.03 56.23%
EY -6.67 3.20 -4.00 -66.67 -10.00 -65.93 -97.48 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.72 1.29 0.86 4.97 0.00 30.00 -35.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.05 0.05 0.05 0.05 0.12 0.26 0.13 -
P/RPS 13.55 12.90 12.95 1,106.96 2.01 1.73 0.96 55.42%
P/EPS -15.00 31.25 -25.00 -1.87 -7.50 -4.38 -1.48 47.08%
EY -6.67 3.20 -4.00 -53.33 -13.33 -22.82 -67.49 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.72 1.29 1.07 3.73 0.00 43.33 -39.22%

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