[PMIND] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -107.86%
YoY- -1241.33%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 334,221 307,575 296,890 278,925 290,765 326,961 134,919 -0.95%
PBT -167,987 79,317 -110,374 -804,265 -54,500 -71,508 71,010 -
Tax 1,872 5,279 -167 -13,719 33,065 71,508 42,007 3.36%
NP -166,115 84,596 -110,541 -817,984 -21,435 0 113,017 -
-
NP to SH -166,248 84,596 -110,541 -817,984 -60,983 -90,916 60,189 -
-
Tax Rate - -6.66% - - - - -59.16% -
Total Cost 500,336 222,979 407,431 1,096,909 312,200 326,961 21,902 -3.27%
-
Net Worth 7,440 137,245 26,859 -54,203 731,313 799,653 365,666 4.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 7,440 137,245 26,859 -54,203 731,313 799,653 365,666 4.22%
NOSH 2,480,303 2,477,354 2,464,197 1,956,816 1,942,916 1,960,895 978,502 -0.98%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -49.70% 27.50% -37.23% -293.26% -7.37% 0.00% 83.77% -
ROE -2,234.24% 61.64% -411.55% 0.00% -8.34% -11.37% 16.46% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.48 12.42 12.05 14.25 14.97 16.67 13.79 0.02%
EPS -6.70 3.41 -4.49 -41.80 -3.14 -4.64 6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0554 0.0109 -0.0277 0.3764 0.4078 0.3737 5.26%
Adjusted Per Share Value based on latest NOSH - 1,956,816
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.44 24.33 23.49 22.07 23.00 25.87 10.67 -0.96%
EPS -13.15 6.69 -8.75 -64.72 -4.82 -7.19 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.1086 0.0213 -0.0429 0.5786 0.6327 0.2893 4.22%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.09 0.16 0.30 0.24 0.50 0.51 0.00 -
P/RPS 0.67 1.29 2.49 1.68 3.34 3.06 0.00 -100.00%
P/EPS -1.34 4.69 -6.69 -0.57 -15.93 -11.00 0.00 -100.00%
EY -74.47 21.34 -14.95 -174.17 -6.28 -9.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 2.89 27.52 0.00 1.33 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 27/02/03 26/02/02 27/02/01 - -
Price 0.13 0.15 0.30 0.26 0.50 0.54 0.00 -
P/RPS 0.96 1.21 2.49 1.82 3.34 3.24 0.00 -100.00%
P/EPS -1.94 4.39 -6.69 -0.62 -15.93 -11.65 0.00 -100.00%
EY -51.56 22.77 -14.95 -160.78 -6.28 -8.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.33 2.71 27.52 0.00 1.33 1.32 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