[PMBTECH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 702.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 194,138 158,497 106,197 44,849 9,745 0 -
PBT 9,765 9,839 6,511 3,910 573 0 -
Tax -1,620 -1,886 -1,103 -469 -144 0 -
NP 8,145 7,953 5,408 3,441 429 0 -
-
NP to SH 8,145 7,953 5,408 3,441 429 0 -
-
Tax Rate 16.59% 19.17% 16.94% 11.99% 25.13% - -
Total Cost 185,993 150,544 100,789 41,408 9,316 0 -
-
Net Worth 63,397 63,657 65,646 64,218 39,102 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,598 2,598 2,598 - - - -
Div Payout % 31.91% 32.68% 48.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 63,397 63,657 65,646 64,218 39,102 0 -
NOSH 79,615 80,031 79,959 79,893 70,327 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.20% 5.02% 5.09% 7.67% 4.40% 0.00% -
ROE 12.85% 12.49% 8.24% 5.36% 1.10% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 243.84 198.04 132.81 56.14 13.86 0.00 -
EPS 10.23 9.94 6.76 4.31 0.61 0.00 -
DPS 3.25 3.25 3.25 0.00 0.00 0.00 -
NAPS 0.7963 0.7954 0.821 0.8038 0.556 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,893
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.25 8.37 5.61 2.37 0.51 0.00 -
EPS 0.43 0.42 0.29 0.18 0.02 0.00 -
DPS 0.14 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.0335 0.0336 0.0347 0.0339 0.0206 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.85 0.96 1.24 1.53 0.00 0.00 -
P/RPS 0.35 0.48 0.93 2.73 0.00 0.00 -
P/EPS 8.31 9.66 18.33 35.52 0.00 0.00 -
EY 12.04 10.35 5.45 2.82 0.00 0.00 -
DY 3.82 3.38 2.62 0.00 0.00 0.00 -
P/NAPS 1.07 1.21 1.51 1.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/11/04 26/08/04 - - - - -
Price 0.71 0.90 0.00 0.00 0.00 0.00 -
P/RPS 0.29 0.45 0.00 0.00 0.00 0.00 -
P/EPS 6.94 9.06 0.00 0.00 0.00 0.00 -
EY 14.41 11.04 0.00 0.00 0.00 0.00 -
DY 4.58 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 0.00 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