[PMIND] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 14.63%
YoY- 83.54%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 378,783 347,495 319,300 296,058 284,718 275,051 337,199 1.95%
PBT -114,228 -159,549 90,476 -93,036 -494,510 -377,241 -79,953 6.12%
Tax -7,251 8,823 1,194 9,158 -15,167 -7,283 79,953 -
NP -121,479 -150,726 91,670 -83,878 -509,677 -384,524 0 -
-
NP to SH -122,698 -151,468 91,670 -83,878 -509,677 -384,524 -96,548 4.07%
-
Tax Rate - - -1.32% - - - - -
Total Cost 500,262 498,221 227,630 379,936 794,395 659,575 337,199 6.79%
-
Net Worth -36,716 -78,883 154,559 25,967 -78,283 389,688 613,846 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -36,716 -78,883 154,559 25,967 -78,283 389,688 613,846 -
NOSH 2,480,846 2,480,602 2,480,898 2,298,027 1,957,097 1,955,283 1,549,727 8.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -32.07% -43.38% 28.71% -28.33% -179.01% -139.80% 0.00% -
ROE 0.00% 0.00% 59.31% -323.01% 0.00% -98.67% -15.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.27 14.01 12.87 12.88 14.55 14.07 21.76 -5.72%
EPS -9.90 -6.11 3.70 -3.65 -26.05 -19.65 -6.23 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0148 -0.0318 0.0623 0.0113 -0.04 0.1993 0.3961 -
Adjusted Per Share Value based on latest NOSH - 2,485,365
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.97 27.49 25.26 23.42 22.53 21.76 26.68 1.95%
EPS -9.71 -11.98 7.25 -6.64 -40.32 -30.42 -7.64 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.029 -0.0624 0.1223 0.0205 -0.0619 0.3083 0.4857 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.20 0.06 0.13 0.24 0.23 0.49 0.41 -
P/RPS 1.31 0.43 1.01 1.86 1.58 3.48 1.88 -5.84%
P/EPS -4.04 -0.98 3.52 -6.58 -0.88 -2.49 -6.58 -7.80%
EY -24.73 -101.77 28.42 -15.21 -113.23 -40.13 -15.20 8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.09 21.24 0.00 2.46 1.04 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 20/05/05 21/05/04 29/05/03 23/05/02 30/05/01 -
Price 0.16 0.07 0.10 0.17 0.23 0.52 0.64 -
P/RPS 1.05 0.50 0.78 1.32 1.58 3.70 2.94 -15.76%
P/EPS -3.24 -1.15 2.71 -4.66 -0.88 -2.64 -10.27 -17.48%
EY -30.91 -87.23 36.95 -21.47 -113.23 -37.82 -9.73 21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.61 15.04 0.00 2.61 1.62 -

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