[PMBTECH] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -18.84%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 88,751 72,845 88,945 76,898 82,967 101,889 98,436 -6.67%
PBT 2,739 2,577 2,228 3,105 3,288 6,175 1,168 76.60%
Tax -796 -732 -806 -986 -677 -754 -626 17.38%
NP 1,943 1,845 1,422 2,119 2,611 5,421 542 134.41%
-
NP to SH 1,943 1,845 1,423 2,119 2,611 5,421 586 122.51%
-
Tax Rate 29.06% 28.41% 36.18% 31.76% 20.59% 12.21% 53.60% -
Total Cost 86,808 71,000 87,523 74,779 80,356 96,468 97,894 -7.70%
-
Net Worth 82,829 81,397 79,657 80,723 78,485 78,772 73,739 8.06%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,546 - - - 1,204 -
Div Payout % - - 108.70% - - - 205.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,829 81,397 79,657 80,723 78,485 78,772 73,739 8.06%
NOSH 77,410 77,521 77,336 77,619 77,708 79,955 80,273 -2.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.19% 2.53% 1.60% 2.76% 3.15% 5.32% 0.55% -
ROE 2.35% 2.27% 1.79% 2.63% 3.33% 6.88% 0.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.65 93.97 115.01 99.07 106.77 127.43 122.63 -4.39%
EPS 2.51 2.38 1.84 2.73 3.36 6.78 0.73 127.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.07 1.05 1.03 1.04 1.01 0.9852 0.9186 10.71%
Adjusted Per Share Value based on latest NOSH - 77,619
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.69 3.85 4.70 4.06 4.38 5.38 5.20 -6.65%
EPS 0.10 0.10 0.08 0.11 0.14 0.29 0.03 123.30%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.06 -
NAPS 0.0437 0.043 0.0421 0.0426 0.0414 0.0416 0.0389 8.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.69 0.82 0.95 1.25 0.62 0.51 -
P/RPS 0.59 0.73 0.71 0.96 1.17 0.49 0.42 25.45%
P/EPS 27.09 28.99 44.57 34.80 37.20 9.14 69.86 -46.85%
EY 3.69 3.45 2.24 2.87 2.69 10.94 1.43 88.23%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.94 -
P/NAPS 0.64 0.66 0.80 0.91 1.24 0.63 0.56 9.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 -
Price 0.73 0.90 0.70 0.99 1.06 0.98 0.60 -
P/RPS 0.64 0.96 0.61 1.00 0.99 0.77 0.49 19.50%
P/EPS 29.08 37.82 38.04 36.26 31.55 14.45 82.19 -50.00%
EY 3.44 2.64 2.63 2.76 3.17 6.92 1.22 99.71%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.50 -
P/NAPS 0.68 0.86 0.68 0.95 1.05 0.99 0.65 3.05%

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