[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -84.06%
YoY- -65.97%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 321,617 239,410 161,596 72,845 350,699 261,754 184,856 44.41%
PBT 11,267 10,545 5,316 2,577 14,796 12,568 9,463 12.27%
Tax -1,912 -2,608 -1,528 -732 -3,223 -2,417 -1,431 21.20%
NP 9,355 7,937 3,788 1,845 11,573 10,151 8,032 10.64%
-
NP to SH 9,356 7,937 3,788 1,845 11,574 10,151 8,032 10.65%
-
Tax Rate 16.97% 24.73% 28.74% 28.41% 21.78% 19.23% 15.12% -
Total Cost 312,262 231,473 157,808 71,000 339,126 251,603 176,824 45.84%
-
Net Worth 90,616 88,361 82,886 81,397 79,793 80,588 78,531 9.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,161 - - - 1,549 - - -
Div Payout % 12.42% - - - 13.39% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,616 88,361 82,886 81,397 79,793 80,588 78,531 9.96%
NOSH 77,450 77,509 77,464 77,521 77,469 77,488 77,754 -0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.91% 3.32% 2.34% 2.53% 3.30% 3.88% 4.35% -
ROE 10.32% 8.98% 4.57% 2.27% 14.50% 12.60% 10.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 415.26 308.88 208.61 93.97 452.69 337.80 237.74 44.79%
EPS 12.08 10.24 4.89 2.38 14.94 13.10 10.33 10.94%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.14 1.07 1.05 1.03 1.04 1.01 10.25%
Adjusted Per Share Value based on latest NOSH - 77,521
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.78 14.72 9.94 4.48 21.57 16.10 11.37 44.40%
EPS 0.58 0.49 0.23 0.11 0.71 0.62 0.49 11.84%
DPS 0.07 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0557 0.0543 0.051 0.0501 0.0491 0.0496 0.0483 9.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.55 0.68 0.69 0.82 0.95 1.25 -
P/RPS 0.10 0.18 0.33 0.73 0.18 0.28 0.53 -66.93%
P/EPS 3.39 5.37 13.91 28.99 5.49 7.25 12.10 -57.01%
EY 29.46 18.62 7.19 3.45 18.22 13.79 8.26 132.53%
DY 3.66 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.35 0.48 0.64 0.66 0.80 0.91 1.24 -56.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 -
Price 0.45 0.45 0.73 0.90 0.70 0.99 1.06 -
P/RPS 0.11 0.15 0.35 0.96 0.15 0.29 0.45 -60.73%
P/EPS 3.73 4.39 14.93 37.82 4.69 7.56 10.26 -48.90%
EY 26.84 22.76 6.70 2.64 21.34 13.23 9.75 95.81%
DY 3.33 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.38 0.39 0.68 0.86 0.68 0.95 1.05 -49.05%

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