[PMBTECH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.42%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,677 62,352 43,215 52,496 82,207 77,814 88,751 -27.53%
PBT 2,665 2,670 1,282 179 722 5,229 2,739 -1.80%
Tax -393 -855 -347 -43 696 -1,080 -796 -37.45%
NP 2,272 1,815 935 136 1,418 4,149 1,943 10.96%
-
NP to SH 2,273 1,815 935 136 1,419 4,149 1,943 10.99%
-
Tax Rate 14.75% 32.02% 27.07% 24.02% -96.40% 20.65% 29.06% -
Total Cost 52,405 60,537 42,280 52,360 80,789 73,665 86,808 -28.50%
-
Net Worth 93,867 92,301 91,181 89,911 90,722 88,408 82,829 8.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 581 - 579 - 1,163 - - -
Div Payout % 25.60% - 61.98% - 81.97% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 93,867 92,301 91,181 89,911 90,722 88,408 82,829 8.67%
NOSH 77,576 77,564 77,272 75,555 77,540 77,551 77,410 0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.16% 2.91% 2.16% 0.26% 1.72% 5.33% 2.19% -
ROE 2.42% 1.97% 1.03% 0.15% 1.56% 4.69% 2.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.48 80.39 55.93 69.48 106.02 100.34 114.65 -27.63%
EPS 2.93 2.34 1.21 0.18 1.83 5.35 2.51 10.83%
DPS 0.75 0.00 0.75 0.00 1.50 0.00 0.00 -
NAPS 1.21 1.19 1.18 1.19 1.17 1.14 1.07 8.51%
Adjusted Per Share Value based on latest NOSH - 75,555
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.89 3.29 2.28 2.77 4.34 4.11 4.69 -27.52%
EPS 0.12 0.10 0.05 0.01 0.07 0.22 0.10 12.88%
DPS 0.03 0.00 0.03 0.00 0.06 0.00 0.00 -
NAPS 0.0496 0.0487 0.0482 0.0475 0.0479 0.0467 0.0437 8.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.45 0.48 0.44 0.41 0.55 0.68 -
P/RPS 0.78 0.56 0.86 0.63 0.39 0.55 0.59 20.39%
P/EPS 18.77 19.23 39.67 244.44 22.40 10.28 27.09 -21.64%
EY 5.33 5.20 2.52 0.41 4.46 9.73 3.69 27.69%
DY 1.36 0.00 1.56 0.00 3.66 0.00 0.00 -
P/NAPS 0.45 0.38 0.41 0.37 0.35 0.48 0.64 -20.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 -
Price 0.45 0.55 0.49 0.45 0.45 0.45 0.73 -
P/RPS 0.64 0.68 0.88 0.65 0.42 0.45 0.64 0.00%
P/EPS 15.36 23.50 40.50 250.00 24.59 8.41 29.08 -34.58%
EY 6.51 4.25 2.47 0.40 4.07 11.89 3.44 52.81%
DY 1.67 0.00 1.53 0.00 3.33 0.00 0.00 -
P/NAPS 0.37 0.46 0.42 0.38 0.38 0.39 0.68 -33.27%

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