[PMBTECH] YoY Annualized 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- -94.19%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 281,492 245,604 175,184 209,984 291,380 407,556 253,788 1.74%
PBT 9,696 7,932 6,832 716 10,308 24,700 7,956 3.34%
Tax -2,756 -2,128 -1,720 -172 -2,928 -3,016 -1,684 8.54%
NP 6,940 5,804 5,112 544 7,380 21,684 6,272 1.69%
-
NP to SH 6,944 5,804 5,112 544 7,380 21,684 6,272 1.70%
-
Tax Rate 28.42% 26.83% 25.18% 24.02% 28.41% 12.21% 21.17% -
Total Cost 274,552 239,800 170,072 209,440 284,000 385,872 247,516 1.74%
-
Net Worth 113,925 98,543 93,720 89,911 81,397 78,772 72,143 7.90%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 113,925 98,543 93,720 89,911 81,397 78,772 72,143 7.90%
NOSH 77,499 77,593 77,454 75,555 77,521 79,955 79,999 -0.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.47% 2.36% 2.92% 0.26% 2.53% 5.32% 2.47% -
ROE 6.10% 5.89% 5.45% 0.61% 9.07% 27.53% 8.69% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 363.22 316.53 226.18 277.92 375.87 509.73 317.24 2.27%
EPS 8.96 7.48 6.60 0.72 9.52 27.12 7.84 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.27 1.21 1.19 1.05 0.9852 0.9018 8.47%
Adjusted Per Share Value based on latest NOSH - 75,555
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.31 15.11 10.77 12.91 17.92 25.07 15.61 1.73%
EPS 0.43 0.36 0.31 0.03 0.45 1.33 0.39 1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0606 0.0576 0.0553 0.0501 0.0484 0.0444 7.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.62 0.58 0.45 0.44 0.69 0.62 0.44 -
P/RPS 0.17 0.18 0.20 0.16 0.18 0.12 0.14 3.28%
P/EPS 6.92 7.75 6.82 61.11 7.25 2.29 5.61 3.55%
EY 14.45 12.90 14.67 1.64 13.80 43.74 17.82 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.37 0.37 0.66 0.63 0.49 -2.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 27/05/10 27/05/09 22/05/08 28/05/07 29/05/06 -
Price 0.60 0.55 0.45 0.45 0.90 0.98 0.45 -
P/RPS 0.17 0.17 0.20 0.16 0.24 0.19 0.14 3.28%
P/EPS 6.70 7.35 6.82 62.50 9.45 3.61 5.74 2.60%
EY 14.93 13.60 14.67 1.60 10.58 27.67 17.42 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.37 0.38 0.86 0.99 0.50 -3.25%

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