[PMIND] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 27.23%
YoY- 45.93%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,716 4,785 4,788 4,784 4,882 4,912 4,856 -1.93%
PBT -138 2,210 5,556 -6,584 -9,156 -2,304 -7,304 -92.92%
Tax -203 -236 -230 -240 -222 -240 -200 0.99%
NP -341 1,974 5,326 -6,824 -9,378 -2,544 -7,504 -87.28%
-
NP to SH -341 1,974 5,326 -6,824 -9,378 -2,544 -7,504 -87.28%
-
Tax Rate - 10.68% 4.14% - - - - -
Total Cost 5,057 2,810 -538 11,608 14,260 7,456 12,360 -44.91%
-
Net Worth 26,711 35,790 41,593 36,435 36,648 49,480 49,151 -33.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 26,711 35,790 41,593 36,435 36,648 49,480 49,151 -33.43%
NOSH 1,136,666 1,234,166 1,268,095 1,218,571 1,233,947 1,271,999 1,250,666 -6.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.23% 41.26% 111.24% -142.64% -192.09% -51.79% -154.53% -
ROE -1.28% 5.52% 12.80% -18.73% -25.59% -5.14% -15.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.41 0.39 0.38 0.39 0.40 0.39 0.39 3.39%
EPS -0.03 0.16 0.42 -0.56 -0.76 -0.20 -0.60 -86.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.029 0.0328 0.0299 0.0297 0.0389 0.0393 -29.04%
Adjusted Per Share Value based on latest NOSH - 1,218,571
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.37 0.38 0.38 0.38 0.39 0.39 0.38 -1.76%
EPS -0.03 0.16 0.42 -0.54 -0.74 -0.20 -0.59 -86.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0283 0.0329 0.0288 0.029 0.0391 0.0389 -33.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.06 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 14.46 12.90 13.24 12.74 12.64 12.95 12.88 8.02%
P/EPS -200.00 31.25 11.90 -8.93 -6.58 -25.00 -8.33 733.86%
EY -0.50 3.20 8.40 -11.20 -15.20 -4.00 -12.00 -88.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.72 1.52 1.67 1.68 1.29 1.27 59.22%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 23/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 12.05 12.90 13.24 12.74 12.64 12.95 12.88 -4.34%
P/EPS -166.67 31.25 11.90 -8.93 -6.58 -25.00 -8.33 638.35%
EY -0.60 3.20 8.40 -11.20 -15.20 -4.00 -12.00 -86.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.72 1.52 1.67 1.68 1.29 1.27 41.20%

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