[PMIND] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -663.48%
YoY- -199.32%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 91,520 72,134 95,678 105,740 79,659 66,418 82,404 7.23%
PBT -9,943 -870 3,742 -122,122 -14,496 -26,673 -4,696 64.81%
Tax -1,007 -1,006 8,531 -1,046 -1,217 2,555 1,580 -
NP -10,950 -1,876 12,273 -123,168 -15,713 -24,118 -3,116 130.96%
-
NP to SH -11,234 -1,811 11,664 -122,775 -16,081 -24,276 -3,116 134.93%
-
Tax Rate - - -227.98% - - - - -
Total Cost 102,470 74,010 83,405 228,908 95,372 90,536 85,520 12.79%
-
Net Worth 0 -34,667 -79,630 7,440 90,548 108,251 154,234 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 -34,667 -79,630 7,440 90,548 108,251 154,234 -
NOSH 2,488,135 2,587,142 2,504,102 2,480,303 2,474,000 2,477,142 2,475,666 0.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -11.96% -2.60% 12.83% -116.48% -19.73% -36.31% -3.78% -
ROE 0.00% 0.00% 0.00% -1,650.00% -17.76% -22.43% -2.02% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.68 2.79 3.82 4.26 3.22 2.68 3.33 6.88%
EPS -0.45 -0.07 0.47 -4.95 -0.65 -0.98 -0.13 128.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0134 -0.0318 0.003 0.0366 0.0437 0.0623 -
Adjusted Per Share Value based on latest NOSH - 2,480,303
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.24 5.71 7.57 8.37 6.30 5.25 6.52 7.22%
EPS -0.89 -0.14 0.92 -9.71 -1.27 -1.92 -0.25 132.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0274 -0.063 0.0059 0.0716 0.0856 0.122 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.05 0.08 0.06 0.09 0.10 0.11 0.13 -
P/RPS 1.36 2.87 1.57 2.11 3.11 4.10 3.91 -50.50%
P/EPS -11.07 -114.29 12.88 -1.82 -15.38 -11.22 -103.29 -77.40%
EY -9.03 -0.88 7.76 -55.00 -6.50 -8.91 -0.97 341.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 30.00 2.73 2.52 2.09 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 31/05/06 28/02/06 22/11/05 29/08/05 20/05/05 -
Price 0.09 0.06 0.07 0.13 0.10 0.10 0.10 -
P/RPS 2.45 2.15 1.83 3.05 3.11 3.73 3.00 -12.61%
P/EPS -19.93 -85.71 15.03 -2.63 -15.38 -10.20 -79.45 -60.19%
EY -5.02 -1.17 6.65 -38.08 -6.50 -9.80 -1.26 151.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 43.33 2.73 2.29 1.61 -

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