[PMBTECH] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.42%
YoY- 58.37%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 407,556 300,928 269,989 245,008 253,788 214,953 185,788 68.90%
PBT 24,700 8,004 9,114 8,922 7,956 4,336 5,252 180.96%
Tax -3,016 -2,172 -2,061 -1,808 -1,684 -799 -1,202 84.75%
NP 21,684 5,832 7,053 7,114 6,272 3,537 4,049 206.41%
-
NP to SH 21,684 5,876 7,053 7,114 6,272 3,563 4,050 206.36%
-
Tax Rate 12.21% 27.14% 22.61% 20.26% 21.17% 18.43% 22.89% -
Total Cost 385,872 295,096 262,936 237,894 247,516 211,416 181,738 65.27%
-
Net Worth 78,772 73,438 75,028 73,202 72,143 70,551 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,199 - - - 1,199 - -
Div Payout % - 20.41% - - - 33.67% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,772 73,438 75,028 73,202 72,143 70,551 0 -
NOSH 79,955 79,945 80,030 79,932 79,999 79,972 80,050 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.32% 1.94% 2.61% 2.90% 2.47% 1.65% 2.18% -
ROE 27.53% 8.00% 9.40% 9.72% 8.69% 5.05% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 509.73 376.42 337.36 306.52 317.24 268.78 232.09 69.04%
EPS 27.12 7.35 8.81 8.90 7.84 4.45 5.07 206.17%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.9852 0.9186 0.9375 0.9158 0.9018 0.8822 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,879
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.52 15.89 14.26 12.94 13.40 11.35 9.81 68.91%
EPS 1.15 0.31 0.37 0.38 0.33 0.19 0.21 211.00%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0416 0.0388 0.0396 0.0387 0.0381 0.0373 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.51 0.43 0.47 0.44 0.45 0.49 -
P/RPS 0.12 0.14 0.13 0.15 0.14 0.17 0.21 -31.16%
P/EPS 2.29 6.94 4.88 5.28 5.61 10.10 9.68 -61.78%
EY 43.74 14.41 20.50 18.94 17.82 9.90 10.33 161.95%
DY 0.00 2.94 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.63 0.56 0.46 0.51 0.49 0.51 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 -
Price 0.98 0.60 0.45 0.41 0.45 0.48 0.43 -
P/RPS 0.19 0.16 0.13 0.13 0.14 0.18 0.19 0.00%
P/EPS 3.61 8.16 5.11 4.61 5.74 10.77 8.50 -43.52%
EY 27.67 12.25 19.59 21.71 17.42 9.28 11.77 76.89%
DY 0.00 2.50 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.99 0.65 0.48 0.45 0.50 0.54 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