[PMIND] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 78.44%
YoY- -7.35%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 288,536 265,672 262,080 221,752 212,976 235,072 71,191 26.25%
PBT -3,480 -106,692 -31,752 -116,040 -125,664 -71,928 -19,222 -24.77%
Tax -4,024 10,220 5,312 6,172 23,320 71,928 19,222 -
NP -7,504 -96,472 -26,440 -109,868 -102,344 0 0 -
-
NP to SH -7,244 -97,104 -26,440 -109,868 -102,344 -71,716 -22,062 -16.93%
-
Tax Rate - - - - - - - -
Total Cost 296,040 362,144 288,520 331,620 315,320 235,072 71,191 26.79%
-
Net Worth -34,667 108,251 10,771 -102,412 363,868 754,966 327,694 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -34,667 108,251 10,771 -102,412 363,868 754,966 327,694 -
NOSH 2,587,142 2,477,142 2,448,148 1,961,928 1,953,129 1,948,804 980,533 17.54%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -2.60% -36.31% -10.09% -49.55% -48.05% 0.00% 0.00% -
ROE 0.00% -89.70% -245.45% 0.00% -28.13% -9.50% -6.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.15 10.72 10.71 11.30 10.90 12.06 7.26 7.40%
EPS -0.28 -3.92 -1.08 -5.60 -5.24 -3.68 -2.25 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0134 0.0437 0.0044 -0.0522 0.1863 0.3874 0.3342 -
Adjusted Per Share Value based on latest NOSH - 1,961,928
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.83 21.02 20.74 17.54 16.85 18.60 5.63 26.26%
EPS -0.57 -7.68 -2.09 -8.69 -8.10 -5.67 -1.75 -17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0274 0.0856 0.0085 -0.081 0.2879 0.5973 0.2593 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.08 0.11 0.17 0.29 0.46 0.61 0.99 -
P/RPS 0.72 1.03 1.59 2.57 4.22 5.06 13.64 -38.73%
P/EPS -28.57 -2.81 -15.74 -5.18 -8.78 -16.58 -44.00 -6.94%
EY -3.50 -35.64 -6.35 -19.31 -11.39 -6.03 -2.27 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.52 38.64 0.00 2.47 1.57 2.96 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 26/08/04 26/08/03 23/08/02 28/08/01 29/08/00 -
Price 0.06 0.10 0.16 0.32 0.42 0.61 0.86 -
P/RPS 0.54 0.93 1.49 2.83 3.85 5.06 11.85 -40.22%
P/EPS -21.43 -2.55 -14.81 -5.71 -8.02 -16.58 -38.22 -9.18%
EY -4.67 -39.20 -6.75 -17.50 -12.48 -6.03 -2.62 10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.29 36.36 0.00 2.25 1.57 2.57 -

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