[PMBTECH] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -36.71%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 59,057 63,447 75,612 46,502 45,276 47,563 42,455 24.68%
PBT 2,472 1,989 397 1,092 1,560 1,288 3,680 -23.35%
Tax -483 -421 103 -299 -307 -295 88 -
NP 1,989 1,568 500 793 1,253 993 3,768 -34.76%
-
NP to SH 1,989 1,568 525 793 1,253 993 3,768 -34.76%
-
Tax Rate 19.54% 21.17% -25.94% 27.38% 19.68% 22.90% -2.39% -
Total Cost 57,068 61,879 75,112 45,709 44,023 46,570 38,687 29.67%
-
Net Worth 73,153 72,143 70,770 0 0 0 66,927 6.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,203 - - - - -
Div Payout % - - 229.20% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 73,153 72,143 70,770 0 0 0 66,927 6.12%
NOSH 79,879 79,999 80,220 79,999 79,824 79,999 79,999 -0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.37% 2.47% 0.66% 1.71% 2.77% 2.09% 8.88% -
ROE 2.72% 2.17% 0.74% 0.00% 0.00% 0.00% 5.63% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.93 79.31 94.26 58.13 56.72 59.45 53.07 24.80%
EPS 2.49 1.96 0.66 0.99 1.57 1.24 4.71 -34.69%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.9158 0.9018 0.8822 0.00 0.00 0.00 0.8366 6.23%
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.12 3.35 3.99 2.46 2.39 2.51 2.24 24.79%
EPS 0.11 0.08 0.03 0.04 0.07 0.05 0.20 -32.94%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0381 0.0374 0.00 0.00 0.00 0.0353 6.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.44 0.45 0.49 0.51 0.64 0.65 -
P/RPS 0.64 0.55 0.48 0.84 0.90 1.08 1.22 -35.03%
P/EPS 18.88 22.45 68.76 49.43 32.49 51.56 13.80 23.30%
EY 5.30 4.45 1.45 2.02 3.08 1.94 7.25 -18.89%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.51 0.00 0.00 0.00 0.78 -24.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 26/05/05 22/02/05 -
Price 0.41 0.45 0.48 0.43 0.46 0.55 0.65 -
P/RPS 0.55 0.57 0.51 0.74 0.81 0.93 1.22 -41.29%
P/EPS 16.47 22.96 73.34 43.38 29.31 44.31 13.80 12.55%
EY 6.07 4.36 1.36 2.31 3.41 2.26 7.25 -11.19%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.54 0.00 0.00 0.00 0.78 -30.76%

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