[PMBTECH] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 825.09%
YoY- 245.73%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,945 76,898 82,967 101,889 98,436 79,988 59,057 31.29%
PBT 2,228 3,105 3,288 6,175 1,168 2,375 2,472 -6.67%
Tax -806 -986 -677 -754 -626 -642 -483 40.55%
NP 1,422 2,119 2,611 5,421 542 1,733 1,989 -19.99%
-
NP to SH 1,423 2,119 2,611 5,421 586 1,733 1,989 -19.95%
-
Tax Rate 36.18% 31.76% 20.59% 12.21% 53.60% 27.03% 19.54% -
Total Cost 87,523 74,779 80,356 96,468 97,894 78,255 57,068 32.88%
-
Net Worth 79,657 80,723 78,485 78,772 73,739 74,870 73,153 5.82%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,546 - - - 1,204 - - -
Div Payout % 108.70% - - - 205.48% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,657 80,723 78,485 78,772 73,739 74,870 73,153 5.82%
NOSH 77,336 77,619 77,708 79,955 80,273 79,861 79,879 -2.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.60% 2.76% 3.15% 5.32% 0.55% 2.17% 3.37% -
ROE 1.79% 2.63% 3.33% 6.88% 0.79% 2.31% 2.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 115.01 99.07 106.77 127.43 122.63 100.16 73.93 34.15%
EPS 1.84 2.73 3.36 6.78 0.73 2.17 2.49 -18.21%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.03 1.04 1.01 0.9852 0.9186 0.9375 0.9158 8.12%
Adjusted Per Share Value based on latest NOSH - 79,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.70 4.06 4.38 5.38 5.20 4.22 3.12 31.31%
EPS 0.08 0.11 0.14 0.29 0.03 0.09 0.11 -19.08%
DPS 0.08 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0421 0.0426 0.0414 0.0416 0.0389 0.0395 0.0386 5.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.82 0.95 1.25 0.62 0.51 0.43 0.47 -
P/RPS 0.71 0.96 1.17 0.49 0.42 0.43 0.64 7.14%
P/EPS 44.57 34.80 37.20 9.14 69.86 19.82 18.88 77.01%
EY 2.24 2.87 2.69 10.94 1.43 5.05 5.30 -43.59%
DY 2.44 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.80 0.91 1.24 0.63 0.56 0.46 0.51 34.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 -
Price 0.70 0.99 1.06 0.98 0.60 0.45 0.41 -
P/RPS 0.61 1.00 0.99 0.77 0.49 0.45 0.55 7.12%
P/EPS 38.04 36.26 31.55 14.45 82.19 20.74 16.47 74.46%
EY 2.63 2.76 3.17 6.92 1.22 4.82 6.07 -42.65%
DY 2.86 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.68 0.95 1.05 0.99 0.65 0.48 0.45 31.58%

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