[PMBTECH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 278,104 181,796 194,138 9,745 205.28%
PBT 7,233 7,620 9,765 573 132.65%
Tax -1,443 -813 -1,620 -144 115.44%
NP 5,790 6,807 8,145 429 137.90%
-
NP to SH 5,840 6,807 8,145 429 138.58%
-
Tax Rate 19.95% 10.67% 16.59% 25.13% -
Total Cost 272,314 174,989 185,993 9,316 207.72%
-
Net Worth 74,870 0 63,397 39,102 24.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,203 2,599 2,598 - -
Div Payout % 20.60% 38.20% 31.91% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 74,870 0 63,397 39,102 24.15%
NOSH 79,861 79,999 79,615 70,327 4.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.08% 3.74% 4.20% 4.40% -
ROE 7.80% 0.00% 12.85% 1.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 348.23 227.25 243.84 13.86 192.60%
EPS 7.31 8.51 10.23 0.61 128.66%
DPS 1.50 3.25 3.25 0.00 -
NAPS 0.9375 0.00 0.7963 0.556 19.00%
Adjusted Per Share Value based on latest NOSH - 70,327
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.69 9.60 10.25 0.51 206.22%
EPS 0.31 0.36 0.43 0.02 149.12%
DPS 0.06 0.14 0.14 0.00 -
NAPS 0.0395 0.00 0.0335 0.0206 24.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 0.43 0.49 0.85 0.00 -
P/RPS 0.12 0.22 0.35 0.00 -
P/EPS 5.88 5.76 8.31 0.00 -
EY 17.01 17.36 12.04 0.00 -
DY 3.49 6.63 3.82 0.00 -
P/NAPS 0.46 0.00 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/06 24/11/05 23/11/04 - -
Price 0.45 0.43 0.71 0.00 -
P/RPS 0.13 0.19 0.29 0.00 -
P/EPS 6.15 5.05 6.94 0.00 -
EY 16.25 19.79 14.41 0.00 -
DY 3.33 7.56 4.58 0.00 -
P/NAPS 0.48 0.00 0.89 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