[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.69%
YoY- -21.81%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 191,422 209,984 321,617 319,213 323,192 291,380 350,699 -33.23%
PBT 2,920 716 11,267 14,060 10,632 10,308 14,796 -66.13%
Tax -780 -172 -1,912 -3,477 -3,056 -2,928 -3,223 -61.19%
NP 2,140 544 9,355 10,582 7,576 7,380 11,573 -67.57%
-
NP to SH 2,140 544 9,356 10,582 7,576 7,380 11,574 -67.57%
-
Tax Rate 26.71% 24.02% 16.97% 24.73% 28.74% 28.41% 21.78% -
Total Cost 189,282 209,440 312,262 308,630 315,616 284,000 339,126 -32.23%
-
Net Worth 91,492 89,911 90,616 88,361 82,886 81,397 79,793 9.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,163 - 1,161 - - - 1,549 -17.40%
Div Payout % 54.35% - 12.42% - - - 13.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,492 89,911 90,616 88,361 82,886 81,397 79,793 9.55%
NOSH 77,536 75,555 77,450 77,509 77,464 77,521 77,469 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.12% 0.26% 2.91% 3.32% 2.34% 2.53% 3.30% -
ROE 2.34% 0.61% 10.32% 11.98% 9.14% 9.07% 14.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 246.88 277.92 415.26 411.84 417.21 375.87 452.69 -33.27%
EPS 2.76 0.72 12.08 13.65 9.78 9.52 14.94 -67.59%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 2.00 -17.46%
NAPS 1.18 1.19 1.17 1.14 1.07 1.05 1.03 9.49%
Adjusted Per Share Value based on latest NOSH - 77,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.11 11.09 16.98 16.86 17.07 15.39 18.52 -33.23%
EPS 0.11 0.03 0.49 0.56 0.40 0.39 0.61 -68.11%
DPS 0.06 0.00 0.06 0.00 0.00 0.00 0.08 -17.46%
NAPS 0.0483 0.0475 0.0479 0.0467 0.0438 0.043 0.0421 9.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.44 0.41 0.55 0.68 0.69 0.82 -
P/RPS 0.19 0.16 0.10 0.13 0.16 0.18 0.18 3.67%
P/EPS 17.39 61.11 3.39 4.03 6.95 7.25 5.49 115.83%
EY 5.75 1.64 29.46 24.82 14.38 13.80 18.22 -53.67%
DY 3.13 0.00 3.66 0.00 0.00 0.00 2.44 18.07%
P/NAPS 0.41 0.37 0.35 0.48 0.64 0.66 0.80 -35.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 22/05/08 28/02/08 -
Price 0.49 0.45 0.45 0.45 0.73 0.90 0.70 -
P/RPS 0.20 0.16 0.11 0.11 0.17 0.24 0.15 21.16%
P/EPS 17.75 62.50 3.73 3.30 7.46 9.45 4.69 143.05%
EY 5.63 1.60 26.84 30.34 13.40 10.58 21.34 -58.89%
DY 3.06 0.00 3.33 0.00 0.00 0.00 2.86 4.61%
P/NAPS 0.42 0.38 0.38 0.39 0.68 0.86 0.68 -27.49%

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