[PMIND] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 37.69%
YoY- -32.55%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 296,890 291,536 286,912 284,718 278,925 268,002 269,527 6.63%
PBT -110,374 -491,143 -492,104 -494,510 -804,265 -391,157 -390,675 -56.84%
Tax -167 -19,226 -19,454 -15,167 -13,719 -2,376 -1,506 -76.82%
NP -110,541 -510,369 -511,558 -509,677 -817,984 -393,533 -392,181 -56.91%
-
NP to SH -110,541 -510,369 -511,558 -509,677 -817,984 -393,533 -392,181 -56.91%
-
Tax Rate - - - - - - - -
Total Cost 407,431 801,905 798,470 794,395 1,096,909 661,535 661,708 -27.56%
-
Net Worth 26,859 22,638 -102,412 -78,410 -54,203 337,438 363,868 -82.31%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 26,859 22,638 -102,412 -78,410 -54,203 337,438 363,868 -82.31%
NOSH 2,464,197 2,263,879 1,961,928 1,960,256 1,956,816 1,960,714 1,953,129 16.71%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -37.23% -175.06% -178.30% -179.01% -293.26% -146.84% -145.51% -
ROE -411.55% -2,254.40% 0.00% 0.00% 0.00% -116.62% -107.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.05 12.88 14.62 14.52 14.25 13.67 13.80 -8.62%
EPS -4.49 -22.54 -26.07 -26.00 -41.80 -20.07 -20.08 -63.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.01 -0.0522 -0.04 -0.0277 0.1721 0.1863 -84.85%
Adjusted Per Share Value based on latest NOSH - 1,960,256
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.49 23.07 22.70 22.53 22.07 21.20 21.32 6.65%
EPS -8.75 -40.38 -40.47 -40.32 -64.72 -31.14 -31.03 -56.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0179 -0.081 -0.062 -0.0429 0.267 0.2879 -82.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.29 0.29 0.23 0.24 0.30 0.46 -
P/RPS 2.49 2.25 1.98 1.58 1.68 2.19 3.33 -17.57%
P/EPS -6.69 -1.29 -1.11 -0.88 -0.57 -1.49 -2.29 103.96%
EY -14.95 -77.74 -89.91 -113.05 -174.17 -66.90 -43.65 -50.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.52 29.00 0.00 0.00 0.00 1.74 2.47 396.66%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 29/05/03 27/02/03 18/11/02 23/08/02 -
Price 0.30 0.30 0.32 0.23 0.26 0.27 0.42 -
P/RPS 2.49 2.33 2.19 1.58 1.82 1.98 3.04 -12.42%
P/EPS -6.69 -1.33 -1.23 -0.88 -0.62 -1.35 -2.09 116.73%
EY -14.95 -75.15 -81.48 -113.05 -160.78 -74.34 -47.81 -53.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.52 30.00 0.00 0.00 0.00 1.57 2.25 428.44%

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