[PMIND] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 93.35%
YoY- -42.71%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 284,718 213,207 121,718 53,244 275,051 209,333 128,767 69.80%
PBT -494,510 -461,317 -56,694 -31,416 -377,241 -34,293 -42,778 412.01%
Tax -15,167 -11,507 3,658 5,830 -7,283 -5,071 42,778 -
NP -509,677 -472,824 -53,036 -25,586 -384,524 -39,364 0 -
-
NP to SH -509,677 -472,824 -53,036 -25,586 -384,524 -39,364 -44,027 412.50%
-
Tax Rate - - - - - - - -
Total Cost 794,395 686,031 174,754 78,830 659,575 248,697 128,767 236.74%
-
Net Worth -78,283 -54,204 336,807 363,868 389,688 737,144 731,826 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -78,283 -54,204 336,807 363,868 389,688 737,144 731,826 -
NOSH 1,957,097 1,956,842 1,957,047 1,953,129 1,955,283 1,958,407 1,956,755 0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -179.01% -221.77% -43.57% -48.05% -139.80% -18.80% 0.00% -
ROE 0.00% 0.00% -15.75% -7.03% -98.67% -5.34% -6.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.55 10.90 6.22 2.73 14.07 10.69 6.58 69.81%
EPS -26.05 -24.16 -2.71 -1.31 -19.65 -2.01 -2.25 412.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 -0.0277 0.1721 0.1863 0.1993 0.3764 0.374 -
Adjusted Per Share Value based on latest NOSH - 1,953,129
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.53 16.87 9.63 4.21 21.76 16.56 10.19 69.79%
EPS -40.32 -37.41 -4.20 -2.02 -30.42 -3.11 -3.48 412.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0619 -0.0429 0.2665 0.2879 0.3083 0.5832 0.579 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.23 0.24 0.30 0.46 0.49 0.50 0.46 -
P/RPS 1.58 2.20 4.82 16.87 3.48 4.68 6.99 -62.92%
P/EPS -0.88 -0.99 -11.07 -35.11 -2.49 -24.88 -20.44 -87.73%
EY -113.23 -100.68 -9.03 -2.85 -40.13 -4.02 -4.89 713.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.74 2.47 2.46 1.33 1.23 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 18/11/02 23/08/02 23/05/02 26/02/02 15/11/01 -
Price 0.23 0.26 0.27 0.42 0.52 0.50 0.58 -
P/RPS 1.58 2.39 4.34 15.41 3.70 4.68 8.81 -68.23%
P/EPS -0.88 -1.08 -9.96 -32.06 -2.64 -24.88 -25.78 -89.49%
EY -113.23 -92.93 -10.04 -3.12 -37.82 -4.02 -3.88 849.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.57 2.25 2.61 1.33 1.55 -

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