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

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 14.04%
YoY- -95.56%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM 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 4,655 3,401 2,194 1,013 96 217 698.45%
PBT -9,156 -5,712 -21,971 -24,644 -28,780 -11,430 3,870 -
Tax -222 -215 -135 -125 -35 0 0 -
NP -9,378 -5,927 -22,106 -24,769 -28,815 -11,430 3,870 -
-
NP to SH -9,378 -5,927 -22,106 -24,769 -28,815 -11,430 3,870 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 14,260 10,582 25,507 26,963 29,828 11,526 -3,653 -
-
Net Worth 36,976 47,821 46,924 52,372 50,486 57,710 81,499 -40.98%
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 36,976 47,821 46,924 52,372 50,486 57,710 81,499 -40.98%
NOSH 1,244,999 1,229,333 1,193,999 1,262,000 1,222,424 1,235,775 1,253,846 -0.47%
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% -127.33% -649.99% -1,128.94% -2,844.52% -11,906.25% 1,783.41% -
ROE -25.36% -12.39% -47.11% -47.29% -57.08% -19.81% 4.75% -
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 0.39 0.38 0.28 0.17 0.08 0.01 0.02 625.78%
EPS -0.75 -0.48 -1.85 -1.96 -2.36 -0.92 0.31 -
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 0.37 0.27 0.17 0.08 0.01 0.02 625.78%
EPS -0.74 -0.47 -1.75 -1.96 -2.28 -0.90 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0378 0.0371 0.0414 0.0399 0.0457 0.0645 -40.93%
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 12.75 13.20 17.55 34.51 60.34 514.91 520.03 -91.57%
P/EPS -6.64 -10.37 -2.70 -3.06 -2.12 -4.32 29.16 -
EY -15.07 -9.64 -37.03 -32.71 -47.14 -23.12 3.43 -
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 12.75 13.20 17.55 28.76 96.54 643.63 288.90 -87.53%
P/EPS -6.64 -10.37 -2.70 -2.55 -3.39 -5.41 16.20 -
EY -15.07 -9.64 -37.03 -39.25 -29.47 -18.50 6.17 -
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