[PMIND] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 78.34%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 310,418 306,140 296,058 296,890 291,536 286,912 284,718 5.91%
PBT -64,845 -71,964 -93,036 -110,374 -491,143 -492,104 -494,510 -74.09%
Tax 5,861 8,943 9,158 -167 -19,226 -19,454 -15,167 -
NP -58,984 -63,021 -83,878 -110,541 -510,369 -511,558 -509,677 -76.15%
-
NP to SH -58,984 -63,021 -83,878 -110,541 -510,369 -511,558 -509,677 -76.15%
-
Tax Rate - - - - - - - -
Total Cost 369,402 369,161 379,936 407,431 801,905 798,470 794,395 -39.89%
-
Net Worth -4,197 10,771 28,084 26,859 22,638 -102,412 -78,410 -85.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -4,197 10,771 28,084 26,859 22,638 -102,412 -78,410 -85.72%
NOSH 2,469,333 2,448,148 2,485,365 2,464,197 2,263,879 1,961,928 1,960,256 16.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -19.00% -20.59% -28.33% -37.23% -175.06% -178.30% -179.01% -
ROE 0.00% -585.05% -298.66% -411.55% -2,254.40% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.57 12.50 11.91 12.05 12.88 14.62 14.52 -9.14%
EPS -2.39 -2.57 -3.37 -4.49 -22.54 -26.07 -26.00 -79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0017 0.0044 0.0113 0.0109 0.01 -0.0522 -0.04 -87.75%
Adjusted Per Share Value based on latest NOSH - 2,464,197
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.56 24.22 23.42 23.49 23.07 22.70 22.53 5.90%
EPS -4.67 -4.99 -6.64 -8.75 -40.38 -40.47 -40.32 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0033 0.0085 0.0222 0.0213 0.0179 -0.081 -0.062 -85.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.17 0.17 0.24 0.30 0.29 0.29 0.23 -
P/RPS 1.35 1.36 2.01 2.49 2.25 1.98 1.58 -9.93%
P/EPS -7.12 -6.60 -7.11 -6.69 -1.29 -1.11 -0.88 301.49%
EY -14.05 -15.14 -14.06 -14.95 -77.74 -89.91 -113.05 -75.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 38.64 21.24 27.52 29.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 26/08/04 21/05/04 27/02/04 20/11/03 26/08/03 29/05/03 -
Price 0.15 0.16 0.17 0.30 0.30 0.32 0.23 -
P/RPS 1.19 1.28 1.43 2.49 2.33 2.19 1.58 -17.17%
P/EPS -6.28 -6.22 -5.04 -6.69 -1.33 -1.23 -0.88 269.34%
EY -15.92 -16.09 -19.85 -14.95 -75.15 -81.48 -113.05 -72.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 36.36 15.04 27.52 30.00 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