[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 73.41%
YoY- 158.67%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 139,341 92,839 47,563 201,489 159,034 113,648 61,348 72.70%
PBT 3,939 2,848 1,288 10,108 6,428 5,929 2,601 31.84%
Tax -902 -603 -295 -1,207 -1,295 -1,417 -634 26.46%
NP 3,037 2,245 993 8,901 5,133 4,512 1,967 33.55%
-
NP to SH 3,038 2,246 993 8,901 5,133 4,512 1,967 33.57%
-
Tax Rate 22.90% 21.17% 22.90% 11.94% 20.15% 23.90% 24.38% -
Total Cost 136,304 90,594 46,570 192,588 153,901 109,136 59,381 73.92%
-
Net Worth 0 0 0 66,905 63,666 63,632 65,646 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,598 4,597 4,600 2,598 -
Div Payout % - - - 51.66% 89.56% 101.95% 132.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 0 66,905 63,666 63,632 65,646 -
NOSH 80,050 79,905 79,999 79,973 79,953 80,000 79,959 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.18% 2.42% 2.09% 4.42% 3.23% 3.97% 3.21% -
ROE 0.00% 0.00% 0.00% 13.30% 8.06% 7.09% 3.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 174.07 116.19 59.45 251.95 198.91 142.06 76.72 72.58%
EPS 3.80 2.81 1.24 11.13 6.42 5.64 2.46 33.59%
DPS 0.00 0.00 0.00 5.75 5.75 5.75 3.25 -
NAPS 0.00 0.00 0.00 0.8366 0.7963 0.7954 0.821 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.36 4.90 2.51 10.64 8.40 6.00 3.24 72.71%
EPS 0.16 0.12 0.05 0.47 0.27 0.24 0.10 36.75%
DPS 0.00 0.00 0.00 0.24 0.24 0.24 0.14 -
NAPS 0.00 0.00 0.00 0.0353 0.0336 0.0336 0.0347 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.51 0.64 0.65 0.85 0.96 1.24 -
P/RPS 0.28 0.44 1.08 0.26 0.43 0.68 1.62 -68.93%
P/EPS 12.91 18.14 51.56 5.84 13.24 17.02 50.41 -59.63%
EY 7.75 5.51 1.94 17.12 7.55 5.88 1.98 148.15%
DY 0.00 0.00 0.00 8.85 6.76 5.99 2.62 -
P/NAPS 0.00 0.00 0.00 0.78 1.07 1.21 1.51 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 20/05/04 -
Price 0.43 0.46 0.55 0.65 0.71 0.90 1.06 -
P/RPS 0.25 0.40 0.93 0.26 0.36 0.63 1.38 -67.95%
P/EPS 11.33 16.37 44.31 5.84 11.06 15.96 43.09 -58.92%
EY 8.83 6.11 2.26 17.12 9.04 6.27 2.32 143.57%
DY 0.00 0.00 0.00 8.85 8.10 6.39 3.07 -
P/NAPS 0.00 0.00 0.00 0.78 0.89 1.13 1.29 -

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