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

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -307.43%
YoY- -296.52%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 365,072 353,211 347,495 334,221 322,481 320,198 319,300 9.33%
PBT -129,193 -133,746 -159,549 -167,987 74,443 71,741 90,476 -
Tax 5,472 5,262 8,823 1,872 6,230 2,421 1,194 175.65%
NP -123,721 -128,484 -150,726 -166,115 80,673 74,162 91,670 -
-
NP to SH -124,156 -129,003 -151,468 -166,248 80,147 74,004 91,670 -
-
Tax Rate - - - - -8.37% -3.37% -1.32% -
Total Cost 488,793 481,695 498,221 500,336 241,808 246,036 227,630 66.36%
-
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 -33.89% -36.38% -43.38% -49.70% 25.02% 23.16% 28.71% -
ROE 0.00% 0.00% 0.00% -2,234.24% 88.51% 68.36% 59.44% -
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 14.67 13.65 13.88 13.48 13.03 12.93 12.90 8.94%
EPS -4.99 -4.99 -6.05 -6.70 3.24 2.99 3.70 -
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 28.88 27.95 27.49 26.44 25.51 25.33 25.26 9.33%
EPS -9.82 -10.21 -11.98 -13.15 6.34 5.86 7.25 -
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 0.34 0.59 0.43 0.67 0.77 0.85 1.01 -51.57%
P/EPS -1.00 -1.60 -0.99 -1.34 3.09 3.68 3.51 -
EY -99.80 -62.33 -100.81 -74.47 32.40 27.16 28.48 -
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 0.61 0.44 0.50 0.96 0.77 0.77 0.78 -15.10%
P/EPS -1.80 -1.20 -1.16 -1.94 3.09 3.35 2.70 -
EY -55.44 -83.11 -86.41 -51.56 32.40 29.87 37.03 -
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