[PMIND] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 6.41%
YoY- 88.44%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 325,879 365,072 322,481 310,418 291,536 268,002 309,615 0.85%
PBT -262,201 -129,193 74,443 -64,845 -491,143 -391,157 -83,173 21.07%
Tax 123,082 5,472 6,230 5,861 -19,226 -2,376 57,075 13.65%
NP -139,119 -123,721 80,673 -58,984 -510,369 -393,533 -26,098 32.15%
-
NP to SH -140,298 -124,156 80,147 -58,984 -510,369 -393,533 -91,922 7.29%
-
Tax Rate - - -8.37% - - - - -
Total Cost 464,998 488,793 241,808 369,402 801,905 661,535 335,713 5.57%
-
Net Worth 83,638 0 90,548 -4,197 22,638 337,438 733,883 -30.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 83,638 0 90,548 -4,197 22,638 337,438 733,883 -30.35%
NOSH 2,474,499 2,488,135 2,474,000 2,469,333 2,263,879 1,960,714 1,962,255 3.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -42.69% -33.89% 25.02% -19.00% -175.06% -146.84% -8.43% -
ROE -167.74% 0.00% 88.51% 0.00% -2,254.40% -116.62% -12.53% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.17 14.67 13.03 12.57 12.88 13.67 15.78 -2.96%
EPS -5.67 -4.99 3.24 -2.39 -22.54 -20.07 -4.68 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.00 0.0366 -0.0017 0.01 0.1721 0.374 -32.99%
Adjusted Per Share Value based on latest NOSH - 2,469,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.78 28.88 25.51 24.56 23.07 21.20 24.50 0.85%
EPS -11.10 -9.82 6.34 -4.67 -40.38 -31.14 -7.27 7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.00 0.0716 -0.0033 0.0179 0.267 0.5806 -30.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.16 0.05 0.10 0.17 0.29 0.30 0.46 -
P/RPS 1.21 0.34 0.77 1.35 2.25 2.19 2.92 -13.64%
P/EPS -2.82 -1.00 3.09 -7.12 -1.29 -1.49 -9.82 -18.76%
EY -35.44 -99.80 32.40 -14.05 -77.74 -66.90 -10.18 23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 0.00 2.73 0.00 29.00 1.74 1.23 25.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 28/11/06 22/11/05 22/11/04 20/11/03 18/11/02 15/11/01 -
Price 0.18 0.09 0.10 0.15 0.30 0.27 0.58 -
P/RPS 1.37 0.61 0.77 1.19 2.33 1.98 3.68 -15.17%
P/EPS -3.17 -1.80 3.09 -6.28 -1.33 -1.35 -12.38 -20.30%
EY -31.50 -55.44 32.40 -15.92 -75.15 -74.34 -8.08 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 0.00 2.73 0.00 30.00 1.57 1.55 22.84%

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