[PMIND] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 78.44%
YoY- -7.35%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 296,058 300,505 257,072 221,752 284,718 284,276 243,436 13.92%
PBT -93,036 -102,908 -106,654 -116,040 -494,510 -615,089 -113,388 -12.34%
Tax 9,158 4,657 -802 6,172 -15,167 -15,342 7,316 16.13%
NP -83,878 -98,250 -107,456 -109,868 -509,677 -630,432 -106,072 -14.47%
-
NP to SH -83,878 -98,250 -107,456 -109,868 -509,677 -630,432 -106,072 -14.47%
-
Tax Rate - - - - - - - -
Total Cost 379,936 398,755 364,528 331,620 794,395 914,708 349,508 5.71%
-
Net Worth 25,967 24,339 21,069 -102,412 -78,283 -54,204 336,807 -81.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 25,967 24,339 21,069 -102,412 -78,283 -54,204 336,807 -81.85%
NOSH 2,298,027 2,232,969 2,106,980 1,961,928 1,957,097 1,956,842 1,957,047 11.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -28.33% -32.70% -41.80% -49.55% -179.01% -221.77% -43.57% -
ROE -323.01% -403.67% -510.00% 0.00% 0.00% 0.00% -31.49% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.88 13.46 12.20 11.30 14.55 14.53 12.44 2.34%
EPS -3.65 -4.40 -5.10 -5.60 -26.05 -32.21 -5.42 -23.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0109 0.01 -0.0522 -0.04 -0.0277 0.1721 -83.69%
Adjusted Per Share Value based on latest NOSH - 1,961,928
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.42 23.78 20.34 17.54 22.53 22.49 19.26 13.91%
EPS -6.64 -7.77 -8.50 -8.69 -40.32 -49.88 -8.39 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0193 0.0167 -0.081 -0.0619 -0.0429 0.2665 -81.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.24 0.30 0.29 0.29 0.23 0.24 0.30 -
P/RPS 1.86 2.23 2.38 2.57 1.58 1.65 2.41 -15.84%
P/EPS -6.58 -6.82 -5.69 -5.18 -0.88 -0.74 -5.54 12.14%
EY -15.21 -14.67 -17.59 -19.31 -113.23 -134.24 -18.07 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.24 27.52 29.00 0.00 0.00 0.00 1.74 429.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 20/11/03 26/08/03 29/05/03 27/02/03 18/11/02 -
Price 0.17 0.30 0.30 0.32 0.23 0.26 0.27 -
P/RPS 1.32 2.23 2.46 2.83 1.58 1.79 2.17 -28.18%
P/EPS -4.66 -6.82 -5.88 -5.71 -0.88 -0.81 -4.98 -4.32%
EY -21.47 -14.67 -17.00 -17.50 -113.23 -123.91 -20.07 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.04 27.52 30.00 0.00 0.00 0.00 1.57 350.43%

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