[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 501.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 212,045 227,296 245,392 44,613 12,993 0 0 -
PBT 8,570 11,858 10,404 3,910 764 0 0 -
Tax -1,726 -2,834 -2,536 -469 -192 0 0 -
NP 6,844 9,024 7,868 3,441 572 0 0 -
-
NP to SH 6,844 9,024 7,868 3,441 572 0 0 -
-
Tax Rate 20.14% 23.90% 24.38% 11.99% 25.13% - - -
Total Cost 205,201 218,272 237,524 41,172 12,421 0 0 -
-
Net Worth 63,666 63,632 65,646 18,317 39,102 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,129 9,200 10,394 - - - - -
Div Payout % 89.56% 101.95% 132.11% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 63,666 63,632 65,646 18,317 39,102 0 0 -
NOSH 79,953 80,000 79,959 22,788 70,327 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.23% 3.97% 3.21% 7.71% 4.40% 0.00% 0.00% -
ROE 10.75% 14.18% 11.99% 18.79% 1.46% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 265.21 284.12 306.90 195.77 18.48 0.00 0.00 -
EPS 8.56 11.28 9.84 15.10 0.81 0.00 0.00 -
DPS 7.67 11.50 13.00 0.00 0.00 0.00 0.00 -
NAPS 0.7963 0.7954 0.821 0.8038 0.556 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,893
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.04 13.98 15.09 2.74 0.80 0.00 0.00 -
EPS 0.42 0.56 0.48 0.21 0.04 0.00 0.00 -
DPS 0.38 0.57 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0391 0.0404 0.0113 0.024 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.85 0.96 1.24 1.53 0.00 0.00 0.00 -
P/RPS 0.32 0.34 0.40 0.78 0.00 0.00 0.00 -
P/EPS 9.93 8.51 12.60 10.13 0.00 0.00 0.00 -
EY 10.07 11.75 7.94 9.87 0.00 0.00 0.00 -
DY 9.02 11.98 10.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.21 1.51 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 20/05/04 29/03/04 05/11/03 - - -
Price 0.71 0.90 1.06 1.28 1.90 0.00 0.00 -
P/RPS 0.27 0.32 0.35 0.65 10.28 0.00 0.00 -
P/EPS 8.29 7.98 10.77 8.48 233.61 0.00 0.00 -
EY 12.06 12.53 9.28 11.80 0.43 0.00 0.00 -
DY 10.80 12.78 12.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.29 1.59 3.42 0.00 0.00 -

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 ⃤ & 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