[PMBTECH] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.72%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 158,063 239,410 261,754 202,492 139,341 159,034 9,745 59.03%
PBT 4,130 10,545 12,568 6,836 3,939 6,428 573 38.94%
Tax -1,245 -2,608 -2,417 -1,546 -902 -1,295 -144 43.21%
NP 2,885 7,937 10,151 5,290 3,037 5,133 429 37.34%
-
NP to SH 2,885 7,937 10,151 5,290 3,038 5,133 429 37.34%
-
Tax Rate 30.15% 24.73% 19.23% 22.62% 22.90% 20.15% 25.13% -
Total Cost 155,178 231,473 251,603 197,202 136,304 153,901 9,316 59.74%
-
Net Worth 92,288 88,361 80,588 75,028 0 63,666 39,102 15.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 581 - - - - 4,597 - -
Div Payout % 20.16% - - - - 89.56% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 92,288 88,361 80,588 75,028 0 63,666 39,102 15.37%
NOSH 77,553 77,509 77,488 80,030 80,050 79,953 70,327 1.64%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.83% 3.32% 3.88% 2.61% 2.18% 3.23% 4.40% -
ROE 3.13% 8.98% 12.60% 7.05% 0.00% 8.06% 1.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 203.81 308.88 337.80 253.02 174.07 198.91 13.86 56.45%
EPS 3.72 10.24 13.10 6.61 3.80 6.42 0.61 35.12%
DPS 0.75 0.00 0.00 0.00 0.00 5.75 0.00 -
NAPS 1.19 1.14 1.04 0.9375 0.00 0.7963 0.556 13.50%
Adjusted Per Share Value based on latest NOSH - 79,861
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.35 12.64 13.82 10.69 7.36 8.40 0.51 59.28%
EPS 0.15 0.42 0.54 0.28 0.16 0.27 0.02 39.86%
DPS 0.03 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0487 0.0467 0.0426 0.0396 0.00 0.0336 0.0206 15.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.45 0.55 0.95 0.43 0.49 0.85 0.00 -
P/RPS 0.22 0.18 0.28 0.17 0.28 0.43 0.00 -
P/EPS 12.10 5.37 7.25 6.51 12.91 13.24 0.00 -
EY 8.27 18.62 13.79 15.37 7.75 7.55 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.38 0.48 0.91 0.46 0.00 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 30/11/07 22/11/06 24/11/05 23/11/04 05/11/03 -
Price 0.55 0.45 0.99 0.45 0.43 0.71 1.90 -
P/RPS 0.27 0.15 0.29 0.18 0.25 0.36 13.71 -48.00%
P/EPS 14.78 4.39 7.56 6.81 11.33 11.06 311.48 -39.80%
EY 6.76 22.76 13.23 14.69 8.83 9.04 0.32 66.18%
DY 1.36 0.00 0.00 0.00 0.00 8.10 0.00 -
P/NAPS 0.46 0.39 0.95 0.48 0.00 0.89 3.42 -28.39%

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