[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.75%
YoY- 91.89%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 323,192 291,380 350,699 349,005 369,712 407,556 300,928 4.87%
PBT 10,632 10,308 14,796 16,757 18,926 24,700 8,004 20.85%
Tax -3,056 -2,928 -3,223 -3,222 -2,862 -3,016 -2,172 25.58%
NP 7,576 7,380 11,573 13,534 16,064 21,684 5,832 19.07%
-
NP to SH 7,576 7,380 11,574 13,534 16,064 21,684 5,876 18.47%
-
Tax Rate 28.74% 28.41% 21.78% 19.23% 15.12% 12.21% 27.14% -
Total Cost 315,616 284,000 339,126 335,470 353,648 385,872 295,096 4.58%
-
Net Worth 82,886 81,397 79,793 80,588 78,531 78,772 73,438 8.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,549 - - - 1,199 -
Div Payout % - - 13.39% - - - 20.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,886 81,397 79,793 80,588 78,531 78,772 73,438 8.41%
NOSH 77,464 77,521 77,469 77,488 77,754 79,955 79,945 -2.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.34% 2.53% 3.30% 3.88% 4.35% 5.32% 1.94% -
ROE 9.14% 9.07% 14.50% 16.79% 20.46% 27.53% 8.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 417.21 375.87 452.69 450.40 475.49 509.73 376.42 7.10%
EPS 9.78 9.52 14.94 17.47 20.66 27.12 7.35 20.99%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.07 1.05 1.03 1.04 1.01 0.9852 0.9186 10.71%
Adjusted Per Share Value based on latest NOSH - 77,619
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.88 17.92 21.57 21.47 22.74 25.07 18.51 4.87%
EPS 0.47 0.45 0.71 0.83 0.99 1.33 0.36 19.47%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.07 -
NAPS 0.051 0.0501 0.0491 0.0496 0.0483 0.0484 0.0452 8.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.69 0.82 0.95 1.25 0.62 0.51 -
P/RPS 0.16 0.18 0.18 0.21 0.26 0.12 0.14 9.31%
P/EPS 6.95 7.25 5.49 5.44 6.05 2.29 6.94 0.09%
EY 14.38 13.80 18.22 18.39 16.53 43.74 14.41 -0.13%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.94 -
P/NAPS 0.64 0.66 0.80 0.91 1.24 0.63 0.56 9.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 -
Price 0.73 0.90 0.70 0.99 1.06 0.98 0.60 -
P/RPS 0.17 0.24 0.15 0.22 0.22 0.19 0.16 4.12%
P/EPS 7.46 9.45 4.69 5.67 5.13 3.61 8.16 -5.80%
EY 13.40 10.58 21.34 17.64 19.49 27.67 12.25 6.17%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.50 -
P/NAPS 0.68 0.86 0.68 0.95 1.05 0.99 0.65 3.05%

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