[PMBTECH] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 506.76%
YoY- 25.1%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,502 45,276 47,563 42,455 45,386 52,300 61,348 -16.85%
PBT 1,092 1,560 1,288 3,680 499 3,328 2,601 -43.90%
Tax -299 -307 -295 88 122 -783 -634 -39.38%
NP 793 1,253 993 3,768 621 2,545 1,967 -45.39%
-
NP to SH 793 1,253 993 3,768 621 2,545 1,967 -45.39%
-
Tax Rate 27.38% 19.68% 22.90% -2.39% -24.45% 23.53% 24.38% -
Total Cost 45,709 44,023 46,570 38,687 44,765 49,755 59,381 -15.99%
-
Net Worth 0 0 0 66,927 63,397 63,657 65,646 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - 2,000 2,598 -
Div Payout % - - - - - 78.62% 132.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 0 66,927 63,397 63,657 65,646 -
NOSH 79,999 79,824 79,999 79,999 79,615 80,031 79,959 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.71% 2.77% 2.09% 8.88% 1.37% 4.87% 3.21% -
ROE 0.00% 0.00% 0.00% 5.63% 0.98% 4.00% 3.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.13 56.72 59.45 53.07 57.01 65.35 76.72 -16.87%
EPS 0.99 1.57 1.24 4.71 0.78 3.18 2.46 -45.46%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.25 -
NAPS 0.00 0.00 0.00 0.8366 0.7963 0.7954 0.821 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.86 2.78 2.93 2.61 2.79 3.22 3.77 -16.80%
EPS 0.05 0.08 0.06 0.23 0.04 0.16 0.12 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.16 -
NAPS 0.00 0.00 0.00 0.0412 0.039 0.0392 0.0404 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.51 0.64 0.65 0.85 0.96 1.24 -
P/RPS 0.84 0.90 1.08 1.22 1.49 1.47 1.62 -35.43%
P/EPS 49.43 32.49 51.56 13.80 108.97 30.19 50.41 -1.29%
EY 2.02 3.08 1.94 7.25 0.92 3.31 1.98 1.34%
DY 0.00 0.00 0.00 0.00 0.00 2.60 2.62 -
P/NAPS 0.00 0.00 0.00 0.78 1.07 1.21 1.51 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 20/05/04 -
Price 0.43 0.46 0.55 0.65 0.71 0.90 1.06 -
P/RPS 0.74 0.81 0.93 1.22 1.25 1.38 1.38 -33.97%
P/EPS 43.38 29.31 44.31 13.80 91.03 28.30 43.09 0.44%
EY 2.31 3.41 2.26 7.25 1.10 3.53 2.32 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 2.78 3.07 -
P/NAPS 0.00 0.00 0.00 0.78 0.89 1.13 1.29 -

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