[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -98.55%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 212,740 158,063 95,711 52,496 321,617 239,410 161,596 20.05%
PBT 6,797 4,130 1,460 179 11,267 10,545 5,316 17.74%
Tax -1,638 -1,245 -390 -43 -1,912 -2,608 -1,528 4.73%
NP 5,159 2,885 1,070 136 9,355 7,937 3,788 22.79%
-
NP to SH 5,160 2,885 1,070 136 9,356 7,937 3,788 22.81%
-
Tax Rate 24.10% 30.15% 26.71% 24.02% 16.97% 24.73% 28.74% -
Total Cost 207,581 155,178 94,641 52,360 312,262 231,473 157,808 19.99%
-
Net Worth 93,729 92,288 91,492 89,911 90,616 88,361 82,886 8.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,161 581 581 - 1,161 - - -
Div Payout % 22.52% 20.16% 54.35% - 12.42% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 93,729 92,288 91,492 89,911 90,616 88,361 82,886 8.51%
NOSH 77,462 77,553 77,536 75,555 77,450 77,509 77,464 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.43% 1.83% 1.12% 0.26% 2.91% 3.32% 2.34% -
ROE 5.51% 3.13% 1.17% 0.15% 10.32% 8.98% 4.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 274.64 203.81 123.44 69.48 415.26 308.88 208.61 20.06%
EPS 6.66 3.72 1.38 0.18 12.08 10.24 4.89 22.80%
DPS 1.50 0.75 0.75 0.00 1.50 0.00 0.00 -
NAPS 1.21 1.19 1.18 1.19 1.17 1.14 1.07 8.51%
Adjusted Per Share Value based on latest NOSH - 75,555
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.23 8.35 5.05 2.77 16.98 12.64 8.53 20.06%
EPS 0.27 0.15 0.06 0.01 0.49 0.42 0.20 22.08%
DPS 0.06 0.03 0.03 0.00 0.06 0.00 0.00 -
NAPS 0.0495 0.0487 0.0483 0.0475 0.0479 0.0467 0.0438 8.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.45 0.48 0.44 0.41 0.55 0.68 -
P/RPS 0.20 0.22 0.39 0.63 0.10 0.18 0.33 -28.31%
P/EPS 8.26 12.10 34.78 244.44 3.39 5.37 13.91 -29.28%
EY 12.11 8.27 2.88 0.41 29.46 18.62 7.19 41.42%
DY 2.73 1.67 1.56 0.00 3.66 0.00 0.00 -
P/NAPS 0.45 0.38 0.41 0.37 0.35 0.48 0.64 -20.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 -
Price 0.45 0.55 0.49 0.45 0.45 0.45 0.73 -
P/RPS 0.16 0.27 0.40 0.65 0.11 0.15 0.35 -40.57%
P/EPS 6.76 14.78 35.51 250.00 3.73 4.39 14.93 -40.95%
EY 14.80 6.76 2.82 0.40 26.84 22.76 6.70 69.36%
DY 3.33 1.36 1.53 0.00 3.33 0.00 0.00 -
P/NAPS 0.37 0.46 0.42 0.38 0.38 0.39 0.68 -33.27%

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