[PMBTECH] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 198.67%
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,436 79,988 59,057 63,447 75,612 46,502 45,276 67.58%
PBT 1,168 2,375 2,472 1,989 397 1,092 1,560 -17.50%
Tax -626 -642 -483 -421 103 -299 -307 60.59%
NP 542 1,733 1,989 1,568 500 793 1,253 -42.71%
-
NP to SH 586 1,733 1,989 1,568 525 793 1,253 -39.66%
-
Tax Rate 53.60% 27.03% 19.54% 21.17% -25.94% 27.38% 19.68% -
Total Cost 97,894 78,255 57,068 61,879 75,112 45,709 44,023 70.11%
-
Net Worth 73,739 74,870 73,153 72,143 70,770 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,204 - - - 1,203 - - -
Div Payout % 205.48% - - - 229.20% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,739 74,870 73,153 72,143 70,770 0 0 -
NOSH 80,273 79,861 79,879 79,999 80,220 79,999 79,824 0.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.55% 2.17% 3.37% 2.47% 0.66% 1.71% 2.77% -
ROE 0.79% 2.31% 2.72% 2.17% 0.74% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.63 100.16 73.93 79.31 94.26 58.13 56.72 66.96%
EPS 0.73 2.17 2.49 1.96 0.66 0.99 1.57 -39.89%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.9186 0.9375 0.9158 0.9018 0.8822 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.20 4.22 3.12 3.35 3.99 2.46 2.39 67.66%
EPS 0.03 0.09 0.11 0.08 0.03 0.04 0.07 -43.06%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0389 0.0395 0.0386 0.0381 0.0374 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.47 0.44 0.45 0.49 0.51 -
P/RPS 0.42 0.43 0.64 0.55 0.48 0.84 0.90 -39.75%
P/EPS 69.86 19.82 18.88 22.45 68.76 49.43 32.49 66.35%
EY 1.43 5.05 5.30 4.45 1.45 2.02 3.08 -39.95%
DY 2.94 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.56 0.46 0.51 0.49 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 -
Price 0.60 0.45 0.41 0.45 0.48 0.43 0.46 -
P/RPS 0.49 0.45 0.55 0.57 0.51 0.74 0.81 -28.40%
P/EPS 82.19 20.74 16.47 22.96 73.34 43.38 29.31 98.48%
EY 1.22 4.82 6.07 4.36 1.36 2.31 3.41 -49.50%
DY 2.50 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.65 0.48 0.45 0.50 0.54 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