[PMIND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -7.79%
YoY- -32.55%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 225,379 128,536 55,438 284,718 213,207 121,718 53,244 160.98%
PBT -77,181 -53,327 -29,010 -494,510 -461,317 -56,694 -31,416 81.77%
Tax 3,493 -401 1,543 -15,167 -11,507 3,658 5,830 -28.86%
NP -73,688 -53,728 -27,467 -509,677 -472,824 -53,036 -25,586 102.03%
-
NP to SH -73,688 -53,728 -27,467 -509,677 -472,824 -53,036 -25,586 102.03%
-
Tax Rate - - - - - - - -
Total Cost 299,067 182,264 82,905 794,395 686,031 174,754 78,830 142.65%
-
Net Worth 24,339 21,069 -102,412 -78,283 -54,204 336,807 363,868 -83.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 24,339 21,069 -102,412 -78,283 -54,204 336,807 363,868 -83.44%
NOSH 2,232,969 2,106,980 1,961,928 1,957,097 1,956,842 1,957,047 1,953,129 9.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -32.70% -41.80% -49.55% -179.01% -221.77% -43.57% -48.05% -
ROE -302.75% -255.00% 0.00% 0.00% 0.00% -15.75% -7.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.09 6.10 2.83 14.55 10.90 6.22 2.73 138.47%
EPS -3.30 -2.55 -1.40 -26.05 -24.16 -2.71 -1.31 84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.01 -0.0522 -0.04 -0.0277 0.1721 0.1863 -84.85%
Adjusted Per Share Value based on latest NOSH - 1,960,256
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.83 10.17 4.39 22.53 16.87 9.63 4.21 161.07%
EPS -5.83 -4.25 -2.17 -40.32 -37.41 -4.20 -2.02 102.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0167 -0.081 -0.0619 -0.0429 0.2665 0.2879 -83.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.29 0.29 0.23 0.24 0.30 0.46 -
P/RPS 2.97 4.75 10.26 1.58 2.20 4.82 16.87 -68.48%
P/EPS -9.09 -11.37 -20.71 -0.88 -0.99 -11.07 -35.11 -59.27%
EY -11.00 -8.79 -4.83 -113.23 -100.68 -9.03 -2.85 145.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.52 29.00 0.00 0.00 0.00 1.74 2.47 396.66%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 29/05/03 27/02/03 18/11/02 23/08/02 -
Price 0.30 0.30 0.32 0.23 0.26 0.27 0.42 -
P/RPS 2.97 4.92 11.32 1.58 2.39 4.34 15.41 -66.53%
P/EPS -9.09 -11.76 -22.86 -0.88 -1.08 -9.96 -32.06 -56.74%
EY -11.00 -8.50 -4.38 -113.23 -92.93 -10.04 -3.12 131.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.52 30.00 0.00 0.00 0.00 1.57 2.25 428.44%

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