[PMBTECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.26%
YoY- -40.81%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 122,504 63,447 214,953 139,341 92,839 47,563 201,489 -28.29%
PBT 4,461 1,989 4,336 3,939 2,848 1,288 10,108 -42.12%
Tax -904 -421 -799 -902 -603 -295 -1,207 -17.57%
NP 3,557 1,568 3,537 3,037 2,245 993 8,901 -45.83%
-
NP to SH 3,557 1,568 3,563 3,038 2,246 993 8,901 -45.83%
-
Tax Rate 20.26% 21.17% 18.43% 22.90% 21.17% 22.90% 11.94% -
Total Cost 118,947 61,879 211,416 136,304 90,594 46,570 192,588 -27.53%
-
Net Worth 73,202 72,143 70,551 0 0 0 66,905 6.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,199 - - - 4,598 -
Div Payout % - - 33.67% - - - 51.66% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 73,202 72,143 70,551 0 0 0 66,905 6.19%
NOSH 79,932 79,999 79,972 80,050 79,905 79,999 79,973 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.90% 2.47% 1.65% 2.18% 2.42% 2.09% 4.42% -
ROE 4.86% 2.17% 5.05% 0.00% 0.00% 0.00% 13.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 153.26 79.31 268.78 174.07 116.19 59.45 251.95 -28.27%
EPS 4.45 1.96 4.45 3.80 2.81 1.24 11.13 -45.81%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 5.75 -
NAPS 0.9158 0.9018 0.8822 0.00 0.00 0.00 0.8366 6.23%
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.47 3.35 11.35 7.36 4.90 2.51 10.64 -28.29%
EPS 0.19 0.08 0.19 0.16 0.12 0.05 0.47 -45.41%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.24 -
NAPS 0.0387 0.0381 0.0373 0.00 0.00 0.00 0.0353 6.34%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.44 0.45 0.49 0.51 0.64 0.65 -
P/RPS 0.31 0.55 0.17 0.28 0.44 1.08 0.26 12.47%
P/EPS 10.56 22.45 10.10 12.91 18.14 51.56 5.84 48.58%
EY 9.47 4.45 9.90 7.75 5.51 1.94 17.12 -32.68%
DY 0.00 0.00 3.33 0.00 0.00 0.00 8.85 -
P/NAPS 0.51 0.49 0.51 0.00 0.00 0.00 0.78 -24.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 26/05/05 22/02/05 -
Price 0.41 0.45 0.48 0.43 0.46 0.55 0.65 -
P/RPS 0.27 0.57 0.18 0.25 0.40 0.93 0.26 2.55%
P/EPS 9.21 22.96 10.77 11.33 16.37 44.31 5.84 35.60%
EY 10.85 4.36 9.28 8.83 6.11 2.26 17.12 -26.27%
DY 0.00 0.00 3.13 0.00 0.00 0.00 8.85 -
P/NAPS 0.45 0.50 0.54 0.00 0.00 0.00 0.78 -30.76%

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