[PMBTECH] QoQ Cumulative Quarter 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?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 113,648 61,348 44,613 9,745 0 0 0 -
PBT 5,929 2,601 3,910 573 0 0 0 -
Tax -1,417 -634 -469 -144 0 0 0 -
NP 4,512 1,967 3,441 429 0 0 0 -
-
NP to SH 4,512 1,967 3,441 429 0 0 0 -
-
Tax Rate 23.90% 24.38% 11.99% 25.13% - - - -
Total Cost 109,136 59,381 41,172 9,316 0 0 0 -
-
Net Worth 63,632 65,646 18,317 39,102 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,600 2,598 - - - - - -
Div Payout % 101.95% 132.11% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 63,632 65,646 18,317 39,102 0 0 0 -
NOSH 80,000 79,959 22,788 70,327 0 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.97% 3.21% 7.71% 4.40% 0.00% 0.00% 0.00% -
ROE 7.09% 3.00% 18.79% 1.10% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 142.06 76.72 195.77 13.86 0.00 0.00 0.00 -
EPS 5.64 2.46 15.10 0.61 0.00 0.00 0.00 -
DPS 5.75 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.821 0.8038 0.556 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,327
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.00 3.24 2.36 0.51 0.00 0.00 0.00 -
EPS 0.24 0.10 0.18 0.02 0.00 0.00 0.00 -
DPS 0.24 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0347 0.0097 0.0206 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - - -
Price 0.96 1.24 1.53 0.00 0.00 0.00 0.00 -
P/RPS 0.68 1.62 0.78 0.00 0.00 0.00 0.00 -
P/EPS 17.02 50.41 10.13 0.00 0.00 0.00 0.00 -
EY 5.88 1.98 9.87 0.00 0.00 0.00 0.00 -
DY 5.99 2.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.51 1.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 20/05/04 29/03/04 05/11/03 - - - -
Price 0.90 1.06 1.28 1.90 0.00 0.00 0.00 -
P/RPS 0.63 1.38 0.65 13.71 0.00 0.00 0.00 -
P/EPS 15.96 43.09 8.48 311.48 0.00 0.00 0.00 -
EY 6.27 2.32 11.80 0.32 0.00 0.00 0.00 -
DY 6.39 3.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.59 3.42 0.00 0.00 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