[PMBTECH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.72%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 184,856 101,889 300,928 202,492 122,504 63,447 214,953 -9.59%
PBT 9,463 6,175 8,004 6,836 4,461 1,989 4,336 68.49%
Tax -1,431 -754 -2,172 -1,546 -904 -421 -799 47.63%
NP 8,032 5,421 5,832 5,290 3,557 1,568 3,537 73.02%
-
NP to SH 8,032 5,421 5,876 5,290 3,557 1,568 3,563 72.18%
-
Tax Rate 15.12% 12.21% 27.14% 22.62% 20.26% 21.17% 18.43% -
Total Cost 176,824 96,468 295,096 197,202 118,947 61,879 211,416 -11.25%
-
Net Worth 78,531 78,772 73,438 75,028 73,202 72,143 70,551 7.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,199 - - - 1,199 -
Div Payout % - - 20.41% - - - 33.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,531 78,772 73,438 75,028 73,202 72,143 70,551 7.42%
NOSH 77,754 79,955 79,945 80,030 79,932 79,999 79,972 -1.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.35% 5.32% 1.94% 2.61% 2.90% 2.47% 1.65% -
ROE 10.23% 6.88% 8.00% 7.05% 4.86% 2.17% 5.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 237.74 127.43 376.42 253.02 153.26 79.31 268.78 -7.87%
EPS 10.33 6.78 7.35 6.61 4.45 1.96 4.45 75.58%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.01 0.9852 0.9186 0.9375 0.9158 0.9018 0.8822 9.46%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.76 5.38 15.89 10.69 6.47 3.35 11.35 -9.59%
EPS 0.42 0.29 0.31 0.28 0.19 0.08 0.19 69.93%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 0.0415 0.0416 0.0388 0.0396 0.0387 0.0381 0.0373 7.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.62 0.51 0.43 0.47 0.44 0.45 -
P/RPS 0.53 0.49 0.14 0.17 0.31 0.55 0.17 113.85%
P/EPS 12.10 9.14 6.94 6.51 10.56 22.45 10.10 12.83%
EY 8.26 10.94 14.41 15.37 9.47 4.45 9.90 -11.40%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.33 -
P/NAPS 1.24 0.63 0.56 0.46 0.51 0.49 0.51 81.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 -
Price 1.06 0.98 0.60 0.45 0.41 0.45 0.48 -
P/RPS 0.45 0.77 0.16 0.18 0.27 0.57 0.18 84.51%
P/EPS 10.26 14.45 8.16 6.81 9.21 22.96 10.77 -3.19%
EY 9.75 6.92 12.25 14.69 10.85 4.36 9.28 3.35%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.13 -
P/NAPS 1.05 0.99 0.65 0.48 0.45 0.50 0.54 55.97%

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