[PMIND] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -336.22%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 110,774 163,654 146,077 142,896 128,536 121,718 128,767 -2.47%
PBT -158,812 -10,813 -41,169 -25,136 -53,327 -56,694 -42,778 24.42%
Tax 128,347 -2,013 1,338 -3,698 -401 3,658 42,778 20.08%
NP -30,465 -12,826 -39,831 -28,834 -53,728 -53,036 0 -
-
NP to SH -30,644 -13,045 -40,357 -28,834 -53,728 -53,036 -44,027 -5.85%
-
Tax Rate - - - - - - - -
Total Cost 141,239 176,480 185,908 171,730 182,264 174,754 128,767 1.55%
-
Net Worth 83,529 0 90,617 -4,225 21,069 336,807 731,826 -30.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 83,529 0 90,617 -4,225 21,069 336,807 731,826 -30.34%
NOSH 2,471,290 2,474,807 2,475,889 2,485,689 2,106,980 1,957,047 1,956,755 3.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -27.50% -7.84% -27.27% -20.18% -41.80% -43.57% 0.00% -
ROE -36.69% 0.00% -44.54% 0.00% -255.00% -15.75% -6.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.48 6.61 5.90 5.75 6.10 6.22 6.58 -6.20%
EPS -1.24 -0.53 -1.63 -1.16 -2.55 -2.71 -2.25 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.00 0.0366 -0.0017 0.01 0.1721 0.374 -32.99%
Adjusted Per Share Value based on latest NOSH - 2,469,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.76 12.95 11.56 11.31 10.17 9.63 10.19 -2.48%
EPS -2.42 -1.03 -3.19 -2.28 -4.25 -4.20 -3.48 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.00 0.0717 -0.0033 0.0167 0.2665 0.579 -30.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.16 0.05 0.10 0.17 0.29 0.30 0.46 -
P/RPS 3.57 0.76 1.69 2.96 4.75 4.82 6.99 -10.58%
P/EPS -12.90 -9.49 -6.13 -14.66 -11.37 -11.07 -20.44 -7.38%
EY -7.75 -10.54 -16.30 -6.82 -8.79 -9.03 -4.89 7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 0.00 2.73 0.00 29.00 1.74 1.23 25.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 28/11/06 22/11/05 22/11/04 20/11/03 18/11/02 15/11/01 -
Price 0.18 0.09 0.10 0.15 0.30 0.27 0.58 -
P/RPS 4.02 1.36 1.69 2.61 4.92 4.34 8.81 -12.25%
P/EPS -14.52 -17.07 -6.13 -12.93 -11.76 -9.96 -25.78 -9.12%
EY -6.89 -5.86 -16.30 -7.73 -8.50 -10.04 -3.88 10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 0.00 2.73 0.00 30.00 1.57 1.55 22.84%

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