[PMIND] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.99%
YoY- 95.25%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,261 105,740 94,000 96,843 91,489 80,566 99,416 2.49%
PBT -94,993 -122,122 120,308 -23,854 -404,623 8,485 -20,188 29.43%
Tax -1,724 -1,046 3,312 3,894 -15,165 -3,822 20,188 -
NP -96,717 -123,168 123,620 -19,960 -419,788 4,663 0 -
-
NP to SH -97,264 -122,775 123,620 -19,960 -419,788 4,663 -26,276 24.36%
-
Tax Rate - - -2.75% - - 45.04% - -
Total Cost 211,978 228,908 -29,620 116,803 511,277 75,903 99,416 13.44%
-
Net Worth -99,136 7,440 137,245 26,859 -54,203 731,313 799,653 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -99,136 7,440 137,245 26,859 -54,203 731,313 799,653 -
NOSH 2,478,410 2,480,303 2,477,354 2,464,197 1,956,816 1,942,916 1,960,895 3.97%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -83.91% -116.48% 131.51% -20.61% -458.84% 5.79% 0.00% -
ROE 0.00% -1,650.00% 90.07% -74.31% 0.00% 0.64% -3.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.65 4.26 3.79 3.93 4.68 4.15 5.07 -1.43%
EPS -3.92 -4.95 4.99 -0.81 -21.45 0.24 -1.34 19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 0.003 0.0554 0.0109 -0.0277 0.3764 0.4078 -
Adjusted Per Share Value based on latest NOSH - 2,464,197
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.12 8.37 7.44 7.66 7.24 6.37 7.87 2.48%
EPS -7.70 -9.71 9.78 -1.58 -33.21 0.37 -2.08 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0784 0.0059 0.1086 0.0213 -0.0429 0.5786 0.6327 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.09 0.09 0.16 0.30 0.24 0.50 0.51 -
P/RPS 1.94 2.11 4.22 7.63 5.13 12.06 10.06 -23.98%
P/EPS -2.29 -1.82 3.21 -37.04 -1.12 208.33 -38.06 -37.38%
EY -43.61 -55.00 31.19 -2.70 -89.39 0.48 -2.63 59.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 30.00 2.89 27.52 0.00 1.33 1.25 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 0.26 0.13 0.15 0.30 0.26 0.50 0.54 -
P/RPS 5.59 3.05 3.95 7.63 5.56 12.06 10.65 -10.18%
P/EPS -6.63 -2.63 3.01 -37.04 -1.21 208.33 -40.30 -25.96%
EY -15.09 -38.08 33.27 -2.70 -82.51 0.48 -2.48 35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 43.33 2.71 27.52 0.00 1.33 1.32 -

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