[PMIND] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 66.1%
YoY- 92.31%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,788 4,784 4,882 4,912 4,856 4,796 1,013 181.37%
PBT 5,556 -6,584 -9,156 -2,304 -7,304 -12,260 -28,780 -
Tax -230 -240 -222 -240 -200 -360 -50 176.33%
NP 5,326 -6,824 -9,378 -2,544 -7,504 -12,620 -28,830 -
-
NP to SH 5,326 -6,824 -9,378 -2,544 -7,504 -12,620 -28,830 -
-
Tax Rate 4.14% - - - - - - -
Total Cost -538 11,608 14,260 7,456 12,360 17,416 29,843 -
-
Net Worth 41,593 36,435 36,648 49,480 49,151 52,372 51,102 -12.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,593 36,435 36,648 49,480 49,151 52,372 51,102 -12.81%
NOSH 1,268,095 1,218,571 1,233,947 1,271,999 1,250,666 1,262,000 1,237,339 1.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 111.24% -142.64% -192.09% -51.79% -154.53% -263.14% -2,846.00% -
ROE 12.80% -18.73% -25.59% -5.14% -15.27% -24.10% -56.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.38 0.39 0.40 0.39 0.39 0.38 0.08 182.30%
EPS 0.42 -0.56 -0.76 -0.20 -0.60 -1.00 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0299 0.0297 0.0389 0.0393 0.0415 0.0413 -14.22%
Adjusted Per Share Value based on latest NOSH - 1,229,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.38 0.38 0.39 0.39 0.38 0.38 0.08 182.30%
EPS 0.42 -0.54 -0.74 -0.20 -0.59 -1.00 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0288 0.029 0.0391 0.0389 0.0414 0.0404 -12.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.06 0.05 -
P/RPS 13.24 12.74 12.64 12.95 12.88 15.79 61.07 -63.87%
P/EPS 11.90 -8.93 -6.58 -25.00 -8.33 -6.00 -2.15 -
EY 8.40 -11.20 -15.20 -4.00 -12.00 -16.67 -46.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.67 1.68 1.29 1.27 1.45 1.21 16.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 27/05/10 25/02/10 30/11/09 21/08/09 29/05/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.08 -
P/RPS 13.24 12.74 12.64 12.95 12.88 13.16 97.72 -73.58%
P/EPS 11.90 -8.93 -6.58 -25.00 -8.33 -5.00 -3.43 -
EY 8.40 -11.20 -15.20 -4.00 -12.00 -20.00 -29.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.67 1.68 1.29 1.27 1.20 1.94 -14.99%

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