[PMBTECH] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -33.8%
YoY- -86.07%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 79,988 59,057 63,447 75,612 46,502 45,276 47,563 41.37%
PBT 2,375 2,472 1,989 397 1,092 1,560 1,288 50.31%
Tax -642 -483 -421 103 -299 -307 -295 67.85%
NP 1,733 1,989 1,568 500 793 1,253 993 44.90%
-
NP to SH 1,733 1,989 1,568 525 793 1,253 993 44.90%
-
Tax Rate 27.03% 19.54% 21.17% -25.94% 27.38% 19.68% 22.90% -
Total Cost 78,255 57,068 61,879 75,112 45,709 44,023 46,570 41.29%
-
Net Worth 74,870 73,153 72,143 70,770 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,203 - - - -
Div Payout % - - - 229.20% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 74,870 73,153 72,143 70,770 0 0 0 -
NOSH 79,861 79,879 79,999 80,220 79,999 79,824 79,999 -0.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.17% 3.37% 2.47% 0.66% 1.71% 2.77% 2.09% -
ROE 2.31% 2.72% 2.17% 0.74% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.16 73.93 79.31 94.26 58.13 56.72 59.45 41.54%
EPS 2.17 2.49 1.96 0.66 0.99 1.57 1.24 45.17%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.9375 0.9158 0.9018 0.8822 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,220
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.92 3.63 3.90 4.65 2.86 2.78 2.93 41.23%
EPS 0.11 0.12 0.10 0.03 0.05 0.08 0.06 49.73%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.046 0.045 0.0444 0.0435 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.47 0.44 0.45 0.49 0.51 0.64 -
P/RPS 0.43 0.64 0.55 0.48 0.84 0.90 1.08 -45.84%
P/EPS 19.82 18.88 22.45 68.76 49.43 32.49 51.56 -47.10%
EY 5.05 5.30 4.45 1.45 2.02 3.08 1.94 89.12%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.49 0.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 26/05/05 -
Price 0.45 0.41 0.45 0.48 0.43 0.46 0.55 -
P/RPS 0.45 0.55 0.57 0.51 0.74 0.81 0.93 -38.33%
P/EPS 20.74 16.47 22.96 73.34 43.38 29.31 44.31 -39.68%
EY 4.82 6.07 4.36 1.36 2.31 3.41 2.26 65.61%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.50 0.54 0.00 0.00 0.00 -

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