Highlights

[PMBTECH] QoQ Quarter Result on 2009-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     587.50%    YoY -     -51.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,796 54,677 62,352 43,215 52,496 82,207 77,814 -31.86%
  QoQ % -19.90% -12.31% 44.28% -17.68% -36.14% 5.65% -
  Horiz. % 56.28% 70.27% 80.13% 55.54% 67.46% 105.65% 100.00%
PBT 1,708 2,665 2,670 1,282 179 722 5,229 -52.60%
  QoQ % -35.91% -0.19% 108.27% 616.20% -75.21% -86.19% -
  Horiz. % 32.66% 50.97% 51.06% 24.52% 3.42% 13.81% 100.00%
Tax -430 -393 -855 -347 -43 696 -1,080 -45.91%
  QoQ % -9.41% 54.04% -146.40% -706.98% -106.18% 164.44% -
  Horiz. % 39.81% 36.39% 79.17% 32.13% 3.98% -64.44% 100.00%
NP 1,278 2,272 1,815 935 136 1,418 4,149 -54.42%
  QoQ % -43.75% 25.18% 94.12% 587.50% -90.41% -65.82% -
  Horiz. % 30.80% 54.76% 43.75% 22.54% 3.28% 34.18% 100.00%
NP to SH 1,278 2,273 1,815 935 136 1,419 4,149 -54.42%
  QoQ % -43.77% 25.23% 94.12% 587.50% -90.42% -65.80% -
  Horiz. % 30.80% 54.78% 43.75% 22.54% 3.28% 34.20% 100.00%
Tax Rate 25.18 % 14.75 % 32.02 % 27.07 % 24.02 % -96.40 % 20.65 % 14.15%
  QoQ % 70.71% -53.94% 18.29% 12.70% 124.92% -566.83% -
  Horiz. % 121.94% 71.43% 155.06% 131.09% 116.32% -466.83% 100.00%
Total Cost 42,518 52,405 60,537 42,280 52,360 80,789 73,665 -30.70%
  QoQ % -18.87% -13.43% 43.18% -19.25% -35.19% 9.67% -
  Horiz. % 57.72% 71.14% 82.18% 57.39% 71.08% 109.67% 100.00%
Net Worth 93,720 93,867 92,301 91,181 89,911 90,722 88,408 3.97%
  QoQ % -0.16% 1.70% 1.23% 1.41% -0.89% 2.62% -
  Horiz. % 106.01% 106.18% 104.40% 103.14% 101.70% 102.62% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 581 - 579 - 1,163 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.02% 0.00% 49.83% 0.00% 100.00% -
Div Payout % - % 25.60 % - % 61.98 % - % 81.97 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.23% 0.00% 75.61% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 93,720 93,867 92,301 91,181 89,911 90,722 88,408 3.97%
  QoQ % -0.16% 1.70% 1.23% 1.41% -0.89% 2.62% -
  Horiz. % 106.01% 106.18% 104.40% 103.14% 101.70% 102.62% 100.00%
NOSH 77,454 77,576 77,564 77,272 75,555 77,540 77,551 -0.08%
  QoQ % -0.16% 0.02% 0.38% 2.27% -2.56% -0.01% -
  Horiz. % 99.88% 100.03% 100.02% 99.64% 97.43% 99.99% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.92 % 4.16 % 2.91 % 2.16 % 0.26 % 1.72 % 5.33 % -33.07%
  QoQ % -29.81% 42.96% 34.72% 730.77% -84.88% -67.73% -
  Horiz. % 54.78% 78.05% 54.60% 40.53% 4.88% 32.27% 100.00%
ROE 1.36 % 2.42 % 1.97 % 1.03 % 0.15 % 1.56 % 4.69 % -56.22%
  QoQ % -43.80% 22.84% 91.26% 586.67% -90.38% -66.74% -
  Horiz. % 29.00% 51.60% 42.00% 21.96% 3.20% 33.26% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.54 70.48 80.39 55.93 69.48 106.02 100.34 -31.80%
  QoQ % -19.78% -12.33% 43.73% -19.50% -34.47% 5.66% -
  Horiz. % 56.35% 70.24% 80.12% 55.74% 69.24% 105.66% 100.00%
EPS 1.65 2.93 2.34 1.21 0.18 1.83 5.35 -54.38%
  QoQ % -43.69% 25.21% 93.39% 572.22% -90.16% -65.79% -
  Horiz. % 30.84% 54.77% 43.74% 22.62% 3.36% 34.21% 100.00%
DPS 0.00 0.75 0.00 0.75 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 1.2100 1.2100 1.1900 1.1800 1.1900 1.1700 1.1400 4.06%
  QoQ % 0.00% 1.68% 0.85% -0.84% 1.71% 2.63% -
  Horiz. % 106.14% 106.14% 104.39% 103.51% 104.39% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.79 25.96 29.60 20.52 24.92 39.03 36.94 -31.86%
  QoQ % -19.92% -12.30% 44.25% -17.66% -36.15% 5.66% -
  Horiz. % 56.28% 70.28% 80.13% 55.55% 67.46% 105.66% 100.00%
EPS 0.61 1.08 0.86 0.44 0.06 0.67 1.97 -54.26%
  QoQ % -43.52% 25.58% 95.45% 633.33% -91.04% -65.99% -
  Horiz. % 30.96% 54.82% 43.65% 22.34% 3.05% 34.01% 100.00%
DPS 0.00 0.28 0.00 0.28 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.91% 0.00% 50.91% 0.00% 100.00% -
NAPS 0.4449 0.4456 0.4382 0.4329 0.4269 0.4307 0.4197 3.97%
  QoQ % -0.16% 1.69% 1.22% 1.41% -0.88% 2.62% -
  Horiz. % 106.00% 106.17% 104.41% 103.15% 101.72% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4500 0.5500 0.4500 0.4800 0.4400 0.4100 0.5500 -
P/RPS 0.80 0.78 0.56 0.86 0.63 0.39 0.55 28.41%
  QoQ % 2.56% 39.29% -34.88% 36.51% 61.54% -29.09% -
  Horiz. % 145.45% 141.82% 101.82% 156.36% 114.55% 70.91% 100.00%
P/EPS 27.27 18.77 19.23 39.67 244.44 22.40 10.28 91.74%
  QoQ % 45.29% -2.39% -51.53% -83.77% 991.25% 117.90% -
  Horiz. % 265.27% 182.59% 187.06% 385.89% 2,377.82% 217.90% 100.00%
EY 3.67 5.33 5.20 2.52 0.41 4.46 9.73 -47.83%
  QoQ % -31.14% 2.50% 106.35% 514.63% -90.81% -54.16% -
  Horiz. % 37.72% 54.78% 53.44% 25.90% 4.21% 45.84% 100.00%
DY 0.00 1.36 0.00 1.56 0.00 3.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.16% 0.00% 42.62% 0.00% 100.00% -
P/NAPS 0.37 0.45 0.38 0.41 0.37 0.35 0.48 -15.94%
  QoQ % -17.78% 18.42% -7.32% 10.81% 5.71% -27.08% -
  Horiz. % 77.08% 93.75% 79.17% 85.42% 77.08% 72.92% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.4500 0.4500 0.5500 0.4900 0.4500 0.4500 0.4500 -
P/RPS 0.80 0.64 0.68 0.88 0.65 0.42 0.45 46.80%
  QoQ % 25.00% -5.88% -22.73% 35.38% 54.76% -6.67% -
  Horiz. % 177.78% 142.22% 151.11% 195.56% 144.44% 93.33% 100.00%
P/EPS 27.27 15.36 23.50 40.50 250.00 24.59 8.41 119.23%
  QoQ % 77.54% -34.64% -41.98% -83.80% 916.67% 192.39% -
  Horiz. % 324.26% 182.64% 279.43% 481.57% 2,972.65% 292.39% 100.00%
EY 3.67 6.51 4.25 2.47 0.40 4.07 11.89 -54.36%
  QoQ % -43.63% 53.18% 72.06% 517.50% -90.17% -65.77% -
  Horiz. % 30.87% 54.75% 35.74% 20.77% 3.36% 34.23% 100.00%
DY 0.00 1.67 0.00 1.53 0.00 3.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.15% 0.00% 45.95% 0.00% 100.00% -
P/NAPS 0.37 0.37 0.46 0.42 0.38 0.38 0.39 -3.45%
  QoQ % 0.00% -19.57% 9.52% 10.53% 0.00% -2.56% -
  Horiz. % 94.87% 94.87% 117.95% 107.69% 97.44% 97.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers