[PMIND] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 656.25%
YoY- 719.34%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 79,659 66,418 82,404 94,000 77,376 65,520 70,679 8.29%
PBT -14,496 -26,673 -4,696 120,308 -17,198 -7,938 -15,855 -5.79%
Tax -1,217 2,555 1,580 3,312 -5,026 1,328 5,665 -
NP -15,713 -24,118 -3,116 123,620 -22,224 -6,610 -10,190 33.43%
-
NP to SH -16,081 -24,276 -3,116 123,620 -22,224 -6,610 -10,190 35.51%
-
Tax Rate - - - -2.75% - - - -
Total Cost 95,372 90,536 85,520 -29,620 99,600 72,130 80,869 11.61%
-
Net Worth 90,548 108,251 154,234 137,245 -4,197 10,771 28,084 118.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 90,548 108,251 154,234 137,245 -4,197 10,771 28,084 118.09%
NOSH 2,474,000 2,477,142 2,475,666 2,477,354 2,469,333 2,448,148 2,485,365 -0.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -19.73% -36.31% -3.78% 131.51% -28.72% -10.09% -14.42% -
ROE -17.76% -22.43% -2.02% 90.07% 0.00% -61.36% -36.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.22 2.68 3.33 3.79 3.13 2.68 2.84 8.72%
EPS -0.65 -0.98 -0.13 4.99 -0.90 -0.27 -0.41 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0437 0.0623 0.0554 -0.0017 0.0044 0.0113 118.75%
Adjusted Per Share Value based on latest NOSH - 2,477,354
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.30 5.25 6.52 7.44 6.12 5.18 5.59 8.28%
EPS -1.27 -1.92 -0.25 9.78 -1.76 -0.52 -0.81 34.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0856 0.122 0.1086 -0.0033 0.0085 0.0222 118.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.11 0.13 0.16 0.17 0.17 0.24 -
P/RPS 3.11 4.10 3.91 4.22 5.43 6.35 8.44 -48.57%
P/EPS -15.38 -11.22 -103.29 3.21 -18.89 -62.96 -58.54 -58.94%
EY -6.50 -8.91 -0.97 31.19 -5.29 -1.59 -1.71 143.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.52 2.09 2.89 0.00 38.64 21.24 -74.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 20/05/05 25/02/05 22/11/04 26/08/04 21/05/04 -
Price 0.10 0.10 0.10 0.15 0.15 0.16 0.17 -
P/RPS 3.11 3.73 3.00 3.95 4.79 5.98 5.98 -35.30%
P/EPS -15.38 -10.20 -79.45 3.01 -16.67 -59.26 -41.46 -48.34%
EY -6.50 -9.80 -1.26 33.27 -6.00 -1.69 -2.41 93.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.29 1.61 2.71 0.00 36.36 15.04 -67.90%

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