[PMBTECH] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.78%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,263 70,796 78,273 70,373 74,327 88,754 85,311 -16.28%
PBT 165 6,925 2,942 2,424 9,642 3,081 2,217 -82.16%
Tax 122 -873 -871 -689 441 -809 -527 -
NP 287 6,052 2,071 1,735 10,083 2,272 1,690 -69.16%
-
NP to SH 286 6,052 2,071 1,736 10,083 2,272 1,690 -69.23%
-
Tax Rate -73.94% 12.61% 29.61% 28.42% -4.57% 26.26% 23.77% -
Total Cost 64,976 64,744 76,202 68,638 64,244 86,482 83,621 -15.41%
-
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 772 774 775 - 775 - 581 20.75%
Div Payout % 270.27% 12.80% 37.45% - 7.69% - 34.40% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
NOSH 77,297 77,490 77,565 77,499 77,501 77,542 77,522 -0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.44% 8.55% 2.65% 2.47% 13.57% 2.56% 1.98% -
ROE 0.24% 5.04% 1.79% 1.52% 8.97% 2.22% 1.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.43 91.36 100.91 90.80 95.90 114.46 110.05 -16.12%
EPS 0.37 7.81 2.67 2.24 13.01 2.93 2.18 -69.18%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.75 21.03%
NAPS 1.53 1.55 1.49 1.47 1.45 1.32 1.28 12.56%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.44 3.73 4.13 3.71 3.92 4.68 4.50 -16.32%
EPS 0.02 0.32 0.11 0.09 0.53 0.12 0.09 -63.14%
DPS 0.04 0.04 0.04 0.00 0.04 0.00 0.03 21.03%
NAPS 0.0623 0.0633 0.0609 0.06 0.0592 0.0539 0.0523 12.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.51 0.60 0.62 0.47 0.44 0.58 -
P/RPS 0.66 0.56 0.59 0.68 0.49 0.38 0.53 15.67%
P/EPS 151.35 6.53 22.47 27.68 3.61 15.02 26.61 216.95%
EY 0.66 15.31 4.45 3.61 27.68 6.66 3.76 -68.48%
DY 1.79 1.96 1.67 0.00 2.13 0.00 1.29 24.28%
P/NAPS 0.37 0.33 0.40 0.42 0.32 0.33 0.45 -12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 0.55 0.55 0.56 0.60 0.50 0.51 0.46 -
P/RPS 0.65 0.60 0.55 0.66 0.52 0.45 0.42 33.61%
P/EPS 148.65 7.04 20.97 26.79 3.84 17.41 21.10 265.33%
EY 0.67 14.20 4.77 3.73 26.02 5.75 4.74 -72.70%
DY 1.82 1.82 1.79 0.00 2.00 0.00 1.63 7.59%
P/NAPS 0.36 0.35 0.38 0.41 0.34 0.39 0.36 0.00%

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