[PMIND] YoY TTM 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- 20.55%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
PMIND's Result
PMIND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,655 96 210,741 374,593 334,221 307,575 296,890 -49.93%
PBT -5,712 -11,430 -166,243 -102,064 -167,987 79,317 -110,374 -38.92%
Tax -215 0 124,806 4,794 1,872 5,279 -167 4.29%
NP -5,927 -11,430 -41,437 -97,270 -166,115 84,596 -110,541 -38.56%
-
NP to SH -5,927 -11,430 -42,069 -98,645 -166,248 84,596 -110,541 -38.56%
-
Tax Rate - - - - - -6.66% - -
Total Cost 10,582 11,526 252,178 471,863 500,336 222,979 407,431 -45.55%
-
Net Worth 47,821 57,710 0 -99,136 7,440 137,245 26,859 10.08%
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 47,821 57,710 0 -99,136 7,440 137,245 26,859 10.08%
NOSH 1,229,333 1,235,775 2,412,500 2,478,410 2,480,303 2,477,354 2,464,197 -10.93%
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 -127.33% -11,906.25% -19.66% -25.97% -49.70% 27.50% -37.23% -
ROE -12.39% -19.81% 0.00% 0.00% -2,234.24% 61.64% -411.55% -
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 0.38 0.01 8.74 15.11 13.48 12.42 12.05 -43.76%
EPS -0.48 -0.92 -1.74 -3.98 -6.70 3.41 -4.49 -31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0467 0.00 -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 0.37 0.01 16.67 29.64 26.44 24.33 23.49 -49.90%
EPS -0.47 -0.90 -3.33 -7.80 -13.15 6.69 -8.75 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0457 0.00 -0.0784 0.0059 0.1086 0.0213 10.02%
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 13.20 514.91 1.83 0.60 0.67 1.29 2.49 32.01%
P/EPS -10.37 -4.32 -9.18 -2.26 -1.34 4.69 -6.69 7.57%
EY -9.64 -23.12 -10.90 -44.22 -74.47 21.34 -14.95 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.86 0.00 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 13.20 643.63 1.37 1.72 0.96 1.21 2.49 32.01%
P/EPS -10.37 -5.41 -6.88 -6.53 -1.94 4.39 -6.69 7.57%
EY -9.64 -18.50 -14.53 -15.31 -51.56 22.77 -14.95 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 0.00 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