[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.08%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 261,754 184,856 101,889 300,928 202,492 122,504 63,447 157.00%
PBT 12,568 9,463 6,175 8,004 6,836 4,461 1,989 241.40%
Tax -2,417 -1,431 -754 -2,172 -1,546 -904 -421 220.28%
NP 10,151 8,032 5,421 5,832 5,290 3,557 1,568 246.96%
-
NP to SH 10,151 8,032 5,421 5,876 5,290 3,557 1,568 246.96%
-
Tax Rate 19.23% 15.12% 12.21% 27.14% 22.62% 20.26% 21.17% -
Total Cost 251,603 176,824 96,468 295,096 197,202 118,947 61,879 154.53%
-
Net Worth 80,588 78,531 78,772 73,438 75,028 73,202 72,143 7.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,199 - - - -
Div Payout % - - - 20.41% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 80,588 78,531 78,772 73,438 75,028 73,202 72,143 7.65%
NOSH 77,488 77,754 79,955 79,945 80,030 79,932 79,999 -2.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.88% 4.35% 5.32% 1.94% 2.61% 2.90% 2.47% -
ROE 12.60% 10.23% 6.88% 8.00% 7.05% 4.86% 2.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 337.80 237.74 127.43 376.42 253.02 153.26 79.31 162.52%
EPS 13.10 10.33 6.78 7.35 6.61 4.45 1.96 254.41%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.04 1.01 0.9852 0.9186 0.9375 0.9158 0.9018 9.96%
Adjusted Per Share Value based on latest NOSH - 80,273
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.82 9.76 5.38 15.89 10.69 6.47 3.35 157.00%
EPS 0.54 0.42 0.29 0.31 0.28 0.19 0.08 256.75%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0426 0.0415 0.0416 0.0388 0.0396 0.0387 0.0381 7.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.25 0.62 0.51 0.43 0.47 0.44 -
P/RPS 0.28 0.53 0.49 0.14 0.17 0.31 0.55 -36.21%
P/EPS 7.25 12.10 9.14 6.94 6.51 10.56 22.45 -52.89%
EY 13.79 8.26 10.94 14.41 15.37 9.47 4.45 112.40%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.91 1.24 0.63 0.56 0.46 0.51 0.49 51.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 -
Price 0.99 1.06 0.98 0.60 0.45 0.41 0.45 -
P/RPS 0.29 0.45 0.77 0.16 0.18 0.27 0.57 -36.24%
P/EPS 7.56 10.26 14.45 8.16 6.81 9.21 22.96 -52.28%
EY 13.23 9.75 6.92 12.25 14.69 10.85 4.36 109.45%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 0.99 0.65 0.48 0.45 0.50 53.34%

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