[PMIND] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 35.43%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,785 4,912 56 147,862 371,886 335,842 315,861 -50.24%
PBT 2,210 -2,304 -33,061 -37,833 -141,073 -217,721 126,896 -49.07%
Tax -236 -240 0 -1,500 -4,982 389 -514 -12.16%
NP 1,974 -2,544 -33,061 -39,333 -146,056 -217,332 126,381 -49.98%
-
NP to SH 1,974 -2,544 -33,061 -39,572 -147,077 -217,509 126,381 -49.98%
-
Tax Rate 10.68% - - - - - 0.41% -
Total Cost 2,810 7,456 33,117 187,195 517,942 553,174 189,480 -50.41%
-
Net Worth 35,790 49,480 57,898 79,638 -99,153 7,437 137,464 -20.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 35,790 49,480 57,898 79,638 -99,153 7,437 137,464 -20.08%
NOSH 1,234,166 1,271,999 1,239,799 2,473,249 2,478,831 2,479,209 2,481,308 -10.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 41.26% -51.79% -59,038.09% -26.60% -39.27% -64.71% 40.01% -
ROE 5.52% -5.14% -57.10% -49.69% 0.00% -2,924.44% 91.94% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.39 0.39 0.00 5.98 15.00 13.55 12.73 -44.04%
EPS 0.16 -0.20 -2.67 -1.60 -5.93 -8.77 5.09 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0389 0.0467 0.0322 -0.04 0.003 0.0554 -10.22%
Adjusted Per Share Value based on latest NOSH - 2,412,500
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.38 0.39 0.00 11.70 29.42 26.57 24.99 -50.21%
EPS 0.16 -0.20 -2.62 -3.13 -11.64 -17.21 10.00 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0391 0.0458 0.063 -0.0784 0.0059 0.1088 -20.09%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.05 0.05 0.04 0.16 0.09 0.09 0.16 -
P/RPS 12.90 12.95 885.57 2.68 0.60 0.66 1.26 47.33%
P/EPS 31.25 -25.00 -1.50 -10.00 -1.52 -1.03 3.14 46.63%
EY 3.20 -4.00 -66.67 -10.00 -65.93 -97.48 31.83 -31.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.29 0.86 4.97 0.00 30.00 2.89 -8.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.05 0.05 0.05 0.12 0.26 0.13 0.15 -
P/RPS 12.90 12.95 1,106.96 2.01 1.73 0.96 1.18 48.94%
P/EPS 31.25 -25.00 -1.87 -7.50 -4.38 -1.48 2.95 48.16%
EY 3.20 -4.00 -53.33 -13.33 -22.82 -67.49 33.96 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.29 1.07 3.73 0.00 43.33 2.71 -7.29%

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