[PMBTECH] QoQ Cumulative 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- 14.02%
YoY- 96.97%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 239,410 161,596 72,845 350,699 261,754 184,856 101,889 76.46%
PBT 10,545 5,316 2,577 14,796 12,568 9,463 6,175 42.73%
Tax -2,608 -1,528 -732 -3,223 -2,417 -1,431 -754 128.19%
NP 7,937 3,788 1,845 11,573 10,151 8,032 5,421 28.84%
-
NP to SH 7,937 3,788 1,845 11,574 10,151 8,032 5,421 28.84%
-
Tax Rate 24.73% 28.74% 28.41% 21.78% 19.23% 15.12% 12.21% -
Total Cost 231,473 157,808 71,000 339,126 251,603 176,824 96,468 78.94%
-
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 8.98% 4.57% 2.27% 14.50% 12.60% 10.23% 6.88% -
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 308.88 208.61 93.97 452.69 337.80 237.74 127.43 80.15%
EPS 10.24 4.89 2.38 14.94 13.10 10.33 6.78 31.53%
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 14.72 9.94 4.48 21.57 16.10 11.37 6.27 76.36%
EPS 0.49 0.23 0.11 0.71 0.62 0.49 0.33 30.05%
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 0.18 0.33 0.73 0.18 0.28 0.53 0.49 -48.61%
P/EPS 5.37 13.91 28.99 5.49 7.25 12.10 9.14 -29.78%
EY 18.62 7.19 3.45 18.22 13.79 8.26 10.94 42.41%
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 0.15 0.35 0.96 0.15 0.29 0.45 0.77 -66.29%
P/EPS 4.39 14.93 37.82 4.69 7.56 10.26 14.45 -54.70%
EY 22.76 6.70 2.64 21.34 13.23 9.75 6.92 120.68%
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