[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.74%
YoY- 245.73%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 350,699 261,754 184,856 101,889 300,928 202,492 122,504 101.22%
PBT 14,796 12,568 9,463 6,175 8,004 6,836 4,461 121.91%
Tax -3,223 -2,417 -1,431 -754 -2,172 -1,546 -904 132.83%
NP 11,573 10,151 8,032 5,421 5,832 5,290 3,557 119.09%
-
NP to SH 11,574 10,151 8,032 5,421 5,876 5,290 3,557 119.11%
-
Tax Rate 21.78% 19.23% 15.12% 12.21% 27.14% 22.62% 20.26% -
Total Cost 339,126 251,603 176,824 96,468 295,096 197,202 118,947 100.68%
-
Net Worth 79,793 80,588 78,531 78,772 73,438 75,028 73,202 5.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,549 - - - 1,199 - - -
Div Payout % 13.39% - - - 20.41% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,793 80,588 78,531 78,772 73,438 75,028 73,202 5.89%
NOSH 77,469 77,488 77,754 79,955 79,945 80,030 79,932 -2.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.30% 3.88% 4.35% 5.32% 1.94% 2.61% 2.90% -
ROE 14.50% 12.60% 10.23% 6.88% 8.00% 7.05% 4.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 452.69 337.80 237.74 127.43 376.42 253.02 153.26 105.45%
EPS 14.94 13.10 10.33 6.78 7.35 6.61 4.45 123.71%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.03 1.04 1.01 0.9852 0.9186 0.9375 0.9158 8.12%
Adjusted Per Share Value based on latest NOSH - 79,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.57 16.10 11.37 6.27 18.51 12.45 7.53 101.31%
EPS 0.71 0.62 0.49 0.33 0.36 0.33 0.22 117.91%
DPS 0.10 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0491 0.0496 0.0483 0.0484 0.0452 0.0461 0.045 5.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.82 0.95 1.25 0.62 0.51 0.43 0.47 -
P/RPS 0.18 0.28 0.53 0.49 0.14 0.17 0.31 -30.33%
P/EPS 5.49 7.25 12.10 9.14 6.94 6.51 10.56 -35.26%
EY 18.22 13.79 8.26 10.94 14.41 15.37 9.47 54.50%
DY 2.44 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.80 0.91 1.24 0.63 0.56 0.46 0.51 34.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 -
Price 0.70 0.99 1.06 0.98 0.60 0.45 0.41 -
P/RPS 0.15 0.29 0.45 0.77 0.16 0.18 0.27 -32.34%
P/EPS 4.69 7.56 10.26 14.45 8.16 6.81 9.21 -36.15%
EY 21.34 13.23 9.75 6.92 12.25 14.69 10.85 56.78%
DY 2.86 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.68 0.95 1.05 0.99 0.65 0.48 0.45 31.58%

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