[PMBTECH] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.65%
YoY- -49.52%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 75,612 46,502 45,276 47,563 42,455 45,386 52,300 27.77%
PBT 397 1,092 1,560 1,288 3,680 499 3,328 -75.67%
Tax 103 -299 -307 -295 88 122 -783 -
NP 500 793 1,253 993 3,768 621 2,545 -66.10%
-
NP to SH 525 793 1,253 993 3,768 621 2,545 -64.98%
-
Tax Rate -25.94% 27.38% 19.68% 22.90% -2.39% -24.45% 23.53% -
Total Cost 75,112 45,709 44,023 46,570 38,687 44,765 49,755 31.49%
-
Net Worth 70,770 0 0 0 66,927 63,397 63,657 7.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,203 - - - - - 2,000 -28.67%
Div Payout % 229.20% - - - - - 78.62% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,770 0 0 0 66,927 63,397 63,657 7.29%
NOSH 80,220 79,999 79,824 79,999 79,999 79,615 80,031 0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.66% 1.71% 2.77% 2.09% 8.88% 1.37% 4.87% -
ROE 0.74% 0.00% 0.00% 0.00% 5.63% 0.98% 4.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.26 58.13 56.72 59.45 53.07 57.01 65.35 27.57%
EPS 0.66 0.99 1.57 1.24 4.71 0.78 3.18 -64.84%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 2.50 -28.79%
NAPS 0.8822 0.00 0.00 0.00 0.8366 0.7963 0.7954 7.12%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.99 2.46 2.39 2.51 2.24 2.40 2.76 27.76%
EPS 0.03 0.04 0.07 0.05 0.20 0.03 0.13 -62.27%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.11 -33.16%
NAPS 0.0374 0.00 0.00 0.00 0.0353 0.0335 0.0336 7.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.49 0.51 0.64 0.65 0.85 0.96 -
P/RPS 0.48 0.84 0.90 1.08 1.22 1.49 1.47 -52.48%
P/EPS 68.76 49.43 32.49 51.56 13.80 108.97 30.19 72.84%
EY 1.45 2.02 3.08 1.94 7.25 0.92 3.31 -42.23%
DY 3.33 0.00 0.00 0.00 0.00 0.00 2.60 17.88%
P/NAPS 0.51 0.00 0.00 0.00 0.78 1.07 1.21 -43.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 -
Price 0.48 0.43 0.46 0.55 0.65 0.71 0.90 -
P/RPS 0.51 0.74 0.81 0.93 1.22 1.25 1.38 -48.40%
P/EPS 73.34 43.38 29.31 44.31 13.80 91.03 28.30 88.34%
EY 1.36 2.31 3.41 2.26 7.25 1.10 3.53 -46.96%
DY 3.13 0.00 0.00 0.00 0.00 0.00 2.78 8.20%
P/NAPS 0.54 0.00 0.00 0.00 0.78 0.89 1.13 -38.79%

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