[PMIND] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 68.48%
YoY- 75.93%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 330,524 288,536 265,672 262,080 221,752 212,976 235,072 5.84%
PBT -39,812 -3,480 -106,692 -31,752 -116,040 -125,664 -71,928 -9.38%
Tax -3,100 -4,024 10,220 5,312 6,172 23,320 71,928 -
NP -42,912 -7,504 -96,472 -26,440 -109,868 -102,344 0 -
-
NP to SH -43,392 -7,244 -97,104 -26,440 -109,868 -102,344 -71,716 -8.02%
-
Tax Rate - - - - - - - -
Total Cost 373,436 296,040 362,144 288,520 331,620 315,320 235,072 8.01%
-
Net Worth -41,666 -34,667 108,251 10,771 -102,412 363,868 754,966 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth -41,666 -34,667 108,251 10,771 -102,412 363,868 754,966 -
NOSH 2,465,454 2,587,142 2,477,142 2,448,148 1,961,928 1,953,129 1,948,804 3.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -12.98% -2.60% -36.31% -10.09% -49.55% -48.05% 0.00% -
ROE 0.00% 0.00% -89.70% -245.45% 0.00% -28.13% -9.50% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.41 11.15 10.72 10.71 11.30 10.90 12.06 1.78%
EPS -1.76 -0.28 -3.92 -1.08 -5.60 -5.24 -3.68 -11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0169 -0.0134 0.0437 0.0044 -0.0522 0.1863 0.3874 -
Adjusted Per Share Value based on latest NOSH - 2,448,148
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.15 22.83 21.02 20.74 17.54 16.85 18.60 5.83%
EPS -3.43 -0.57 -7.68 -2.09 -8.69 -8.10 -5.67 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.033 -0.0274 0.0856 0.0085 -0.081 0.2879 0.5973 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.18 0.08 0.11 0.17 0.29 0.46 0.61 -
P/RPS 1.34 0.72 1.03 1.59 2.57 4.22 5.06 -19.85%
P/EPS -10.23 -28.57 -2.81 -15.74 -5.18 -8.78 -16.58 -7.72%
EY -9.78 -3.50 -35.64 -6.35 -19.31 -11.39 -6.03 8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.52 38.64 0.00 2.47 1.57 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 26/08/04 26/08/03 23/08/02 28/08/01 -
Price 0.13 0.06 0.10 0.16 0.32 0.42 0.61 -
P/RPS 0.97 0.54 0.93 1.49 2.83 3.85 5.06 -24.05%
P/EPS -7.39 -21.43 -2.55 -14.81 -5.71 -8.02 -16.58 -12.59%
EY -13.54 -4.67 -39.20 -6.75 -17.50 -12.48 -6.03 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.29 36.36 0.00 2.25 1.57 -

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