[PMBTECH] QoQ Cumulative 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- 13.76%
YoY- 1096.5%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 92,839 47,563 201,489 159,034 113,648 61,348 44,613 63.06%
PBT 2,848 1,288 10,108 6,428 5,929 2,601 3,910 -19.06%
Tax -603 -295 -1,207 -1,295 -1,417 -634 -469 18.25%
NP 2,245 993 8,901 5,133 4,512 1,967 3,441 -24.79%
-
NP to SH 2,246 993 8,901 5,133 4,512 1,967 3,441 -24.77%
-
Tax Rate 21.17% 22.90% 11.94% 20.15% 23.90% 24.38% 11.99% -
Total Cost 90,594 46,570 192,588 153,901 109,136 59,381 41,172 69.25%
-
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 4,597 4,600 2,598 - -
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% 8.06% 7.09% 3.00% 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 116.19 59.45 251.95 198.91 142.06 76.72 195.77 -29.39%
EPS 2.81 1.24 11.13 6.42 5.64 2.46 15.10 -67.43%
DPS 0.00 0.00 5.75 5.75 5.75 3.25 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 4.90 2.51 10.64 8.40 6.00 3.24 2.36 62.82%
EPS 0.12 0.05 0.47 0.27 0.24 0.10 0.18 -23.70%
DPS 0.00 0.00 0.24 0.24 0.24 0.14 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 0.44 1.08 0.26 0.43 0.68 1.62 0.78 -31.75%
P/EPS 18.14 51.56 5.84 13.24 17.02 50.41 10.13 47.51%
EY 5.51 1.94 17.12 7.55 5.88 1.98 9.87 -32.22%
DY 0.00 0.00 8.85 6.76 5.99 2.62 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 0.40 0.93 0.26 0.36 0.63 1.38 0.65 -27.67%
P/EPS 16.37 44.31 5.84 11.06 15.96 43.09 8.48 55.09%
EY 6.11 2.26 17.12 9.04 6.27 2.32 11.80 -35.54%
DY 0.00 0.00 8.85 8.10 6.39 3.07 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