[PMBTECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.09%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 253,788 214,953 185,788 185,678 190,252 201,489 212,045 12.73%
PBT 7,956 4,336 5,252 5,696 5,152 10,108 8,570 -4.83%
Tax -1,684 -799 -1,202 -1,206 -1,180 -1,207 -1,726 -1.63%
NP 6,272 3,537 4,049 4,490 3,972 8,901 6,844 -5.65%
-
NP to SH 6,272 3,563 4,050 4,492 3,972 8,901 6,844 -5.65%
-
Tax Rate 21.17% 18.43% 22.89% 21.17% 22.90% 11.94% 20.14% -
Total Cost 247,516 211,416 181,738 181,188 186,280 192,588 205,201 13.32%
-
Net Worth 72,143 70,551 0 0 0 66,905 63,666 8.69%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,199 - - - 4,598 6,129 -
Div Payout % - 33.67% - - - 51.66% 89.56% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,143 70,551 0 0 0 66,905 63,666 8.69%
NOSH 79,999 79,972 80,050 79,905 79,999 79,973 79,953 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.47% 1.65% 2.18% 2.42% 2.09% 4.42% 3.23% -
ROE 8.69% 5.05% 0.00% 0.00% 0.00% 13.30% 10.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 317.24 268.78 232.09 232.37 237.82 251.95 265.21 12.69%
EPS 7.84 4.45 5.07 5.62 4.96 11.13 8.56 -5.69%
DPS 0.00 1.50 0.00 0.00 0.00 5.75 7.67 -
NAPS 0.9018 0.8822 0.00 0.00 0.00 0.8366 0.7963 8.65%
Adjusted Per Share Value based on latest NOSH - 79,824
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.61 13.22 11.43 11.42 11.70 12.39 13.04 12.75%
EPS 0.39 0.22 0.25 0.28 0.24 0.55 0.42 -4.82%
DPS 0.00 0.07 0.00 0.00 0.00 0.28 0.38 -
NAPS 0.0444 0.0434 0.00 0.00 0.00 0.0411 0.0392 8.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.45 0.49 0.51 0.64 0.65 0.85 -
P/RPS 0.14 0.17 0.21 0.22 0.27 0.26 0.32 -42.39%
P/EPS 5.61 10.10 9.68 9.07 12.89 5.84 9.93 -31.68%
EY 17.82 9.90 10.33 11.02 7.76 17.12 10.07 46.35%
DY 0.00 3.33 0.00 0.00 0.00 8.85 9.02 -
P/NAPS 0.49 0.51 0.00 0.00 0.00 0.78 1.07 -40.61%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 -
Price 0.45 0.48 0.43 0.46 0.55 0.65 0.71 -
P/RPS 0.14 0.18 0.19 0.20 0.23 0.26 0.27 -35.48%
P/EPS 5.74 10.77 8.50 8.18 11.08 5.84 8.29 -21.75%
EY 17.42 9.28 11.77 12.22 9.03 17.12 12.06 27.80%
DY 0.00 3.13 0.00 0.00 0.00 8.85 10.80 -
P/NAPS 0.50 0.54 0.00 0.00 0.00 0.78 0.89 -31.93%

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