[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.16%
YoY- 1096.5%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 185,678 190,252 201,489 212,045 227,296 245,392 44,613 158.96%
PBT 5,696 5,152 10,108 8,570 11,858 10,404 3,910 28.53%
Tax -1,206 -1,180 -1,207 -1,726 -2,834 -2,536 -469 87.80%
NP 4,490 3,972 8,901 6,844 9,024 7,868 3,441 19.42%
-
NP to SH 4,492 3,972 8,901 6,844 9,024 7,868 3,441 19.46%
-
Tax Rate 21.17% 22.90% 11.94% 20.14% 23.90% 24.38% 11.99% -
Total Cost 181,188 186,280 192,588 205,201 218,272 237,524 41,172 168.78%
-
Net Worth 0 0 66,905 63,666 63,632 65,646 18,317 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,598 6,129 9,200 10,394 - -
Div Payout % - - 51.66% 89.56% 101.95% 132.11% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 66,905 63,666 63,632 65,646 18,317 -
NOSH 79,905 79,999 79,973 79,953 80,000 79,959 22,788 130.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.42% 2.09% 4.42% 3.23% 3.97% 3.21% 7.71% -
ROE 0.00% 0.00% 13.30% 10.75% 14.18% 11.99% 18.79% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 232.37 237.82 251.95 265.21 284.12 306.90 195.77 12.11%
EPS 5.62 4.96 11.13 8.56 11.28 9.84 15.10 -48.28%
DPS 0.00 0.00 5.75 7.67 11.50 13.00 0.00 -
NAPS 0.00 0.00 0.8366 0.7963 0.7954 0.821 0.8038 -
Adjusted Per Share Value based on latest NOSH - 79,615
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.81 10.05 10.64 11.20 12.00 12.96 2.36 158.75%
EPS 0.24 0.21 0.47 0.36 0.48 0.42 0.18 21.16%
DPS 0.00 0.00 0.24 0.32 0.49 0.55 0.00 -
NAPS 0.00 0.00 0.0353 0.0336 0.0336 0.0347 0.0097 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.64 0.65 0.85 0.96 1.24 1.53 -
P/RPS 0.22 0.27 0.26 0.32 0.34 0.40 0.78 -57.02%
P/EPS 9.07 12.89 5.84 9.93 8.51 12.60 10.13 -7.10%
EY 11.02 7.76 17.12 10.07 11.75 7.94 9.87 7.63%
DY 0.00 0.00 8.85 9.02 11.98 10.48 0.00 -
P/NAPS 0.00 0.00 0.78 1.07 1.21 1.51 1.90 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 20/05/04 29/03/04 -
Price 0.46 0.55 0.65 0.71 0.90 1.06 1.28 -
P/RPS 0.20 0.23 0.26 0.27 0.32 0.35 0.65 -54.45%
P/EPS 8.18 11.08 5.84 8.29 7.98 10.77 8.48 -2.37%
EY 12.22 9.03 17.12 12.06 12.53 9.28 11.80 2.36%
DY 0.00 0.00 8.85 10.80 12.78 12.26 0.00 -
P/NAPS 0.00 0.00 0.78 0.89 1.13 1.29 1.59 -

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