[PMBTECH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 47.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 187,704 201,489 194,138 158,497 106,197 44,849 9,745 617.26%
PBT 8,795 10,108 9,765 9,839 6,511 3,910 573 516.59%
Tax -868 -1,207 -1,620 -1,886 -1,103 -469 -144 230.84%
NP 7,927 8,901 8,145 7,953 5,408 3,441 429 597.69%
-
NP to SH 7,927 8,901 8,145 7,953 5,408 3,441 429 597.69%
-
Tax Rate 9.87% 11.94% 16.59% 19.17% 16.94% 11.99% 25.13% -
Total Cost 179,777 192,588 185,993 150,544 100,789 41,408 9,316 618.15%
-
Net Worth 0 66,927 63,397 63,657 65,646 64,218 39,102 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,599 4,599 2,598 2,598 2,598 - - -
Div Payout % 32.80% 51.67% 31.91% 32.68% 48.05% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 0 66,927 63,397 63,657 65,646 64,218 39,102 -
NOSH 79,999 79,999 79,615 80,031 79,959 79,893 70,327 8.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.22% 4.42% 4.20% 5.02% 5.09% 7.67% 4.40% -
ROE 0.00% 13.30% 12.85% 12.49% 8.24% 5.36% 1.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 234.63 251.86 243.84 198.04 132.81 56.14 13.86 558.16%
EPS 9.91 11.13 10.23 9.94 6.76 4.31 0.61 540.36%
DPS 3.25 5.75 3.25 3.25 3.25 0.00 0.00 -
NAPS 0.00 0.8366 0.7963 0.7954 0.821 0.8038 0.556 -
Adjusted Per Share Value based on latest NOSH - 80,031
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.89 10.62 10.23 8.35 5.60 2.36 0.51 620.50%
EPS 0.42 0.47 0.43 0.42 0.29 0.18 0.02 659.75%
DPS 0.14 0.24 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.00 0.0353 0.0334 0.0335 0.0346 0.0338 0.0206 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.64 0.65 0.85 0.96 1.24 1.53 0.00 -
P/RPS 0.27 0.26 0.35 0.48 0.93 2.73 0.00 -
P/EPS 6.46 5.84 8.31 9.66 18.33 35.52 0.00 -
EY 15.48 17.12 12.04 10.35 5.45 2.82 0.00 -
DY 5.08 8.85 3.82 3.38 2.62 0.00 0.00 -
P/NAPS 0.00 0.78 1.07 1.21 1.51 1.90 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 22/02/05 23/11/04 26/08/04 - - - -
Price 0.55 0.65 0.71 0.90 0.00 0.00 0.00 -
P/RPS 0.23 0.26 0.29 0.45 0.00 0.00 0.00 -
P/EPS 5.55 5.84 6.94 9.06 0.00 0.00 0.00 -
EY 18.02 17.12 14.41 11.04 0.00 0.00 0.00 -
DY 5.91 8.85 4.58 3.61 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.89 1.13 0.00 0.00 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