[PMIND] QoQ TTM Result on 30-Sep-2007 [#2]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -6.5%
YoY- -13.0%
Quarter Report
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,338 110,951 210,741 325,879 389,256 378,759 374,593 -82.14%
PBT -141,729 -144,481 -166,243 -262,201 -123,285 -114,202 -102,064 24.49%
Tax 129,122 128,347 124,806 123,082 -7,047 -7,278 4,794 800.33%
NP -12,607 -16,134 -41,437 -139,119 -130,332 -121,480 -97,270 -74.42%
-
NP to SH -12,666 -16,313 -42,069 -140,298 -131,736 -122,699 -98,645 -74.58%
-
Tax Rate - - - - - - - -
Total Cost 40,945 127,085 252,178 464,998 519,588 500,239 471,863 -80.42%
-
Net Worth 82,935 87,852 0 83,638 -41,666 -36,976 -99,136 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,935 87,852 0 83,638 -41,666 -36,976 -99,136 -
NOSH 1,241,551 1,244,369 2,412,500 2,474,499 2,465,454 2,498,431 2,478,410 -36.95%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -44.49% -14.54% -19.66% -42.69% -33.48% -32.07% -25.97% -
ROE -15.27% -18.57% 0.00% -167.74% 0.00% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.28 8.92 8.74 13.17 15.79 15.16 15.11 -71.68%
EPS -1.02 -1.31 -1.74 -5.67 -5.34 -4.91 -3.98 -59.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0706 0.00 0.0338 -0.0169 -0.0148 -0.04 -
Adjusted Per Share Value based on latest NOSH - 2,474,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.24 8.78 16.67 25.78 30.80 29.97 29.64 -82.15%
EPS -1.00 -1.29 -3.33 -11.10 -10.42 -9.71 -7.80 -74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0695 0.00 0.0662 -0.033 -0.0293 -0.0784 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.11 0.16 0.16 0.18 0.20 0.09 -
P/RPS 3.94 1.23 1.83 1.21 1.14 1.32 0.60 251.07%
P/EPS -8.82 -8.39 -9.18 -2.82 -3.37 -4.07 -2.26 148.08%
EY -11.34 -11.92 -10.90 -35.44 -29.68 -24.56 -44.22 -59.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.56 0.00 4.73 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 23/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.09 0.10 0.12 0.18 0.13 0.16 0.26 -
P/RPS 3.94 1.12 1.37 1.37 0.82 1.06 1.72 73.85%
P/EPS -8.82 -7.63 -6.88 -3.17 -2.43 -3.26 -6.53 22.21%
EY -11.34 -13.11 -14.53 -31.50 -41.10 -30.69 -15.31 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.42 0.00 5.33 0.00 0.00 0.00 -

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