[PMBTECH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.41%
YoY- 1798.6%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 180,680 187,704 201,489 194,138 158,497 106,197 44,849 153.40%
PBT 7,027 8,795 10,108 9,765 9,839 6,511 3,910 47.87%
Tax -392 -868 -1,207 -1,620 -1,886 -1,103 -469 -11.27%
NP 6,635 7,927 8,901 8,145 7,953 5,408 3,441 54.98%
-
NP to SH 6,635 7,927 8,901 8,145 7,953 5,408 3,441 54.98%
-
Tax Rate 5.58% 9.87% 11.94% 16.59% 19.17% 16.94% 11.99% -
Total Cost 174,045 179,777 192,588 185,993 150,544 100,789 41,408 160.67%
-
Net Worth 0 0 66,927 63,397 63,657 65,646 64,218 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,599 2,599 4,599 2,598 2,598 2,598 - -
Div Payout % 39.19% 32.80% 51.67% 31.91% 32.68% 48.05% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 66,927 63,397 63,657 65,646 64,218 -
NOSH 79,824 79,999 79,999 79,615 80,031 79,959 79,893 -0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.67% 4.22% 4.42% 4.20% 5.02% 5.09% 7.67% -
ROE 0.00% 0.00% 13.30% 12.85% 12.49% 8.24% 5.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 226.35 234.63 251.86 243.84 198.04 132.81 56.14 153.53%
EPS 8.31 9.91 11.13 10.23 9.94 6.76 4.31 54.97%
DPS 3.25 3.25 5.75 3.25 3.25 3.25 0.00 -
NAPS 0.00 0.00 0.8366 0.7963 0.7954 0.821 0.8038 -
Adjusted Per Share Value based on latest NOSH - 79,615
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.54 9.91 10.64 10.25 8.37 5.61 2.37 153.26%
EPS 0.35 0.42 0.47 0.43 0.42 0.29 0.18 55.84%
DPS 0.14 0.14 0.24 0.14 0.14 0.14 0.00 -
NAPS 0.00 0.00 0.0353 0.0335 0.0336 0.0347 0.0339 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.64 0.65 0.85 0.96 1.24 1.53 -
P/RPS 0.23 0.27 0.26 0.35 0.48 0.93 2.73 -80.81%
P/EPS 6.14 6.46 5.84 8.31 9.66 18.33 35.52 -69.00%
EY 16.30 15.48 17.12 12.04 10.35 5.45 2.82 222.42%
DY 6.37 5.08 8.85 3.82 3.38 2.62 0.00 -
P/NAPS 0.00 0.00 0.78 1.07 1.21 1.51 1.90 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 - - -
Price 0.46 0.55 0.65 0.71 0.90 0.00 0.00 -
P/RPS 0.20 0.23 0.26 0.29 0.45 0.00 0.00 -
P/EPS 5.53 5.55 5.84 6.94 9.06 0.00 0.00 -
EY 18.07 18.02 17.12 14.41 11.04 0.00 0.00 -
DY 7.07 5.91 8.85 4.58 3.61 0.00 0.00 -
P/NAPS 0.00 0.00 0.78 0.89 1.13 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