[PMIND] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 89.06%
YoY- 56.19%
Quarter Report
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,882 3,684 2,428 1,199 1,013 42 40 2367.72%
PBT -9,156 -1,728 -3,652 -3,065 -28,780 -24,796 -10,461 -8.50%
Tax -222 -180 -100 -90 -50 0 0 -
NP -9,378 -1,908 -3,752 -3,155 -28,830 -24,796 -10,461 -7.03%
-
NP to SH -9,378 -1,908 -3,752 -3,155 -28,830 -24,796 -10,461 -7.03%
-
Tax Rate - - - - - - - -
Total Cost 14,260 5,592 6,180 4,354 29,843 24,838 10,501 22.65%
-
Net Worth 36,648 49,480 49,151 52,372 51,102 57,898 80,948 -41.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 36,648 49,480 49,151 52,372 51,102 57,898 80,948 -41.06%
NOSH 1,233,947 1,271,999 1,250,666 1,262,000 1,237,339 1,239,800 1,245,357 -0.61%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -192.09% -51.79% -154.53% -263.14% -2,846.00% -59,038.09% -26,152.50% -
ROE -25.59% -3.86% -7.63% -6.02% -56.42% -42.83% -12.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.40 0.29 0.19 0.10 0.08 0.00 0.00 -
EPS -0.76 -0.15 -0.30 -0.25 -2.33 -2.00 -0.84 -6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0389 0.0393 0.0415 0.0413 0.0467 0.065 -40.70%
Adjusted Per Share Value based on latest NOSH - 1,262,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.39 0.29 0.19 0.09 0.08 0.00 0.00 -
EPS -0.74 -0.15 -0.30 -0.25 -2.28 -1.96 -0.83 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0391 0.0389 0.0414 0.0404 0.0458 0.064 -41.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.05 0.05 0.05 0.06 0.05 0.04 0.09 -
P/RPS 12.64 17.26 25.76 63.15 61.07 1,180.76 2,802.05 -97.27%
P/EPS -6.58 -33.33 -16.67 -24.00 -2.15 -2.00 -10.71 -27.75%
EY -15.20 -3.00 -6.00 -4.17 -46.60 -50.00 -9.33 38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.29 1.27 1.45 1.21 0.86 1.38 14.02%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 21/08/09 29/05/09 27/02/09 24/11/08 -
Price 0.05 0.05 0.05 0.05 0.08 0.05 0.05 -
P/RPS 12.64 17.26 25.76 52.63 97.72 1,475.95 1,556.70 -95.97%
P/EPS -6.58 -33.33 -16.67 -20.00 -3.43 -2.50 -5.95 6.94%
EY -15.20 -3.00 -6.00 -5.00 -29.12 -40.00 -16.80 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.29 1.27 1.20 1.94 1.07 0.77 68.30%

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