[PMBTECH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.87%
YoY- 118.54%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 82,967 101,889 98,436 79,988 59,057 63,447 75,612 6.40%
PBT 3,288 6,175 1,168 2,375 2,472 1,989 397 310.93%
Tax -677 -754 -626 -642 -483 -421 103 -
NP 2,611 5,421 542 1,733 1,989 1,568 500 201.90%
-
NP to SH 2,611 5,421 586 1,733 1,989 1,568 525 192.21%
-
Tax Rate 20.59% 12.21% 53.60% 27.03% 19.54% 21.17% -25.94% -
Total Cost 80,356 96,468 97,894 78,255 57,068 61,879 75,112 4.61%
-
Net Worth 78,485 78,772 73,739 74,870 73,153 72,143 70,770 7.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,204 - - - 1,203 -
Div Payout % - - 205.48% - - - 229.20% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,485 78,772 73,739 74,870 73,153 72,143 70,770 7.16%
NOSH 77,708 79,955 80,273 79,861 79,879 79,999 80,220 -2.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.15% 5.32% 0.55% 2.17% 3.37% 2.47% 0.66% -
ROE 3.33% 6.88% 0.79% 2.31% 2.72% 2.17% 0.74% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 106.77 127.43 122.63 100.16 73.93 79.31 94.26 8.68%
EPS 3.36 6.78 0.73 2.17 2.49 1.96 0.66 196.81%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.01 0.9852 0.9186 0.9375 0.9158 0.9018 0.8822 9.46%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.10 6.27 6.05 4.92 3.63 3.90 4.65 6.36%
EPS 0.16 0.33 0.04 0.11 0.12 0.10 0.03 206.19%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
NAPS 0.0483 0.0484 0.0454 0.046 0.045 0.0444 0.0435 7.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.62 0.51 0.43 0.47 0.44 0.45 -
P/RPS 1.17 0.49 0.42 0.43 0.64 0.55 0.48 81.41%
P/EPS 37.20 9.14 69.86 19.82 18.88 22.45 68.76 -33.67%
EY 2.69 10.94 1.43 5.05 5.30 4.45 1.45 51.15%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.33 -
P/NAPS 1.24 0.63 0.56 0.46 0.51 0.49 0.51 81.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 -
Price 1.06 0.98 0.60 0.45 0.41 0.45 0.48 -
P/RPS 0.99 0.77 0.49 0.45 0.55 0.57 0.51 55.80%
P/EPS 31.55 14.45 82.19 20.74 16.47 22.96 73.34 -43.10%
EY 3.17 6.92 1.22 4.82 6.07 4.36 1.36 76.07%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.13 -
P/NAPS 1.05 0.99 0.65 0.48 0.45 0.50 0.54 55.97%

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