[PMIND] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[PMIND] PAN MALAYSIAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -745.6%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,684 42 110,897 278,915 251,882 236,896 225,379 -49.59%
PBT -1,728 -24,796 -28,375 -105,805 -163,291 95,172 -77,181 -46.88%
Tax -180 0 -1,125 -3,737 292 -386 3,493 -
NP -1,908 -24,796 -29,500 -109,542 -162,999 94,786 -73,688 -45.57%
-
NP to SH -1,908 -24,796 -29,679 -110,308 -163,132 94,786 -73,688 -45.57%
-
Tax Rate - - - - - 0.41% - -
Total Cost 5,592 24,838 140,397 388,457 414,881 142,110 299,067 -48.44%
-
Net Worth 49,480 57,898 79,638 -99,153 7,437 137,464 24,339 12.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 49,480 57,898 79,638 -99,153 7,437 137,464 24,339 12.54%
NOSH 1,271,999 1,239,800 2,473,249 2,478,831 2,479,209 2,481,308 2,232,969 -8.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -51.79% -59,038.09% -26.60% -39.27% -64.71% 40.01% -32.70% -
ROE -3.86% -42.83% -37.27% 0.00% -2,193.33% 68.95% -302.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.29 0.00 4.48 11.25 10.16 9.55 10.09 -44.62%
EPS -0.15 -2.00 -1.20 -4.45 -6.58 3.82 -3.30 -40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0467 0.0322 -0.04 0.003 0.0554 0.0109 23.59%
Adjusted Per Share Value based on latest NOSH - 2,478,410
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.29 0.00 8.77 22.07 19.93 18.74 17.83 -49.63%
EPS -0.15 -1.96 -2.35 -8.73 -12.91 7.50 -5.83 -45.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0458 0.063 -0.0784 0.0059 0.1088 0.0193 12.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.05 0.04 0.16 0.09 0.09 0.16 0.30 -
P/RPS 17.26 1,180.76 3.57 0.80 0.89 1.68 2.97 34.04%
P/EPS -33.33 -2.00 -13.33 -2.02 -1.37 4.19 -9.09 24.15%
EY -3.00 -50.00 -7.50 -49.44 -73.11 23.88 -11.00 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.86 4.97 0.00 30.00 2.89 27.52 -39.92%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.05 0.05 0.12 0.26 0.13 0.15 0.30 -
P/RPS 17.26 1,475.95 2.68 2.31 1.28 1.57 2.97 34.04%
P/EPS -33.33 -2.50 -10.00 -5.84 -1.98 3.93 -9.09 24.15%
EY -3.00 -40.00 -10.00 -17.12 -50.62 25.47 -11.00 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 3.73 0.00 43.33 2.71 27.52 -39.92%

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