[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -55.99%
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 300,928 202,492 122,504 63,447 214,953 139,341 92,839 118.55%
PBT 8,004 6,836 4,461 1,989 4,336 3,939 2,848 98.77%
Tax -2,172 -1,546 -904 -421 -799 -902 -603 134.43%
NP 5,832 5,290 3,557 1,568 3,537 3,037 2,245 88.64%
-
NP to SH 5,876 5,290 3,557 1,568 3,563 3,038 2,246 89.53%
-
Tax Rate 27.14% 22.62% 20.26% 21.17% 18.43% 22.90% 21.17% -
Total Cost 295,096 197,202 118,947 61,879 211,416 136,304 90,594 119.26%
-
Net Worth 73,438 75,028 73,202 72,143 70,551 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,199 - - - 1,199 - - -
Div Payout % 20.41% - - - 33.67% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,438 75,028 73,202 72,143 70,551 0 0 -
NOSH 79,945 80,030 79,932 79,999 79,972 80,050 79,905 0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.94% 2.61% 2.90% 2.47% 1.65% 2.18% 2.42% -
ROE 8.00% 7.05% 4.86% 2.17% 5.05% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 376.42 253.02 153.26 79.31 268.78 174.07 116.19 118.47%
EPS 7.35 6.61 4.45 1.96 4.45 3.80 2.81 89.50%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.9186 0.9375 0.9158 0.9018 0.8822 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.51 12.45 7.53 3.90 13.22 8.57 5.71 118.56%
EPS 0.36 0.33 0.22 0.10 0.22 0.19 0.14 87.37%
DPS 0.07 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0452 0.0461 0.045 0.0444 0.0434 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.47 0.44 0.45 0.49 0.51 -
P/RPS 0.14 0.17 0.31 0.55 0.17 0.28 0.44 -53.29%
P/EPS 6.94 6.51 10.56 22.45 10.10 12.91 18.14 -47.20%
EY 14.41 15.37 9.47 4.45 9.90 7.75 5.51 89.48%
DY 2.94 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.56 0.46 0.51 0.49 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 -
Price 0.60 0.45 0.41 0.45 0.48 0.43 0.46 -
P/RPS 0.16 0.18 0.27 0.57 0.18 0.25 0.40 -45.62%
P/EPS 8.16 6.81 9.21 22.96 10.77 11.33 16.37 -37.05%
EY 12.25 14.69 10.85 4.36 9.28 8.83 6.11 58.79%
DY 2.50 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.65 0.48 0.45 0.50 0.54 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