[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.49%
YoY- 96.97%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 319,213 323,192 291,380 350,699 349,005 369,712 407,556 -14.99%
PBT 14,060 10,632 10,308 14,796 16,757 18,926 24,700 -31.24%
Tax -3,477 -3,056 -2,928 -3,223 -3,222 -2,862 -3,016 9.91%
NP 10,582 7,576 7,380 11,573 13,534 16,064 21,684 -37.93%
-
NP to SH 10,582 7,576 7,380 11,574 13,534 16,064 21,684 -37.93%
-
Tax Rate 24.73% 28.74% 28.41% 21.78% 19.23% 15.12% 12.21% -
Total Cost 308,630 315,616 284,000 339,126 335,470 353,648 385,872 -13.80%
-
Net Worth 88,361 82,886 81,397 79,793 80,588 78,531 78,772 7.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,549 - - - -
Div Payout % - - - 13.39% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 88,361 82,886 81,397 79,793 80,588 78,531 78,772 7.93%
NOSH 77,509 77,464 77,521 77,469 77,488 77,754 79,955 -2.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.32% 2.34% 2.53% 3.30% 3.88% 4.35% 5.32% -
ROE 11.98% 9.14% 9.07% 14.50% 16.79% 20.46% 27.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 411.84 417.21 375.87 452.69 450.40 475.49 509.73 -13.21%
EPS 13.65 9.78 9.52 14.94 17.47 20.66 27.12 -36.64%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.14 1.07 1.05 1.03 1.04 1.01 0.9852 10.18%
Adjusted Per Share Value based on latest NOSH - 77,336
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.63 19.88 17.92 21.57 21.47 22.74 25.07 -15.00%
EPS 0.65 0.47 0.45 0.71 0.83 0.99 1.33 -37.87%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0543 0.051 0.0501 0.0491 0.0496 0.0483 0.0484 7.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.68 0.69 0.82 0.95 1.25 0.62 -
P/RPS 0.13 0.16 0.18 0.18 0.21 0.26 0.12 5.46%
P/EPS 4.03 6.95 7.25 5.49 5.44 6.05 2.29 45.61%
EY 24.82 14.38 13.80 18.22 18.39 16.53 43.74 -31.38%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.66 0.80 0.91 1.24 0.63 -16.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 -
Price 0.45 0.73 0.90 0.70 0.99 1.06 0.98 -
P/RPS 0.11 0.17 0.24 0.15 0.22 0.22 0.19 -30.46%
P/EPS 3.30 7.46 9.45 4.69 5.67 5.13 3.61 -5.79%
EY 30.34 13.40 10.58 21.34 17.64 19.49 27.67 6.31%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.39 0.68 0.86 0.68 0.95 1.05 0.99 -46.17%

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