[PMBTECH] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -10.94%
YoY- 46.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,953 181,796 180,680 187,704 201,489 194,138 158,497 22.45%
PBT 4,337 7,620 7,027 8,795 10,108 9,765 9,839 -41.99%
Tax -798 -813 -392 -868 -1,207 -1,620 -1,886 -43.55%
NP 3,539 6,807 6,635 7,927 8,901 8,145 7,953 -41.62%
-
NP to SH 3,564 6,807 6,635 7,927 8,901 8,145 7,953 -41.35%
-
Tax Rate 18.40% 10.67% 5.58% 9.87% 11.94% 16.59% 19.17% -
Total Cost 211,414 174,989 174,045 179,777 192,588 185,993 150,544 25.32%
-
Net Worth 70,770 0 0 0 66,927 63,397 63,657 7.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,203 2,599 2,599 2,599 4,599 2,598 2,598 -40.06%
Div Payout % 33.76% 38.20% 39.19% 32.80% 51.67% 31.91% 32.68% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,770 0 0 0 66,927 63,397 63,657 7.29%
NOSH 80,220 79,999 79,824 79,999 79,999 79,615 80,031 0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.65% 3.74% 3.67% 4.22% 4.42% 4.20% 5.02% -
ROE 5.04% 0.00% 0.00% 0.00% 13.30% 12.85% 12.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 267.95 227.25 226.35 234.63 251.86 243.84 198.04 22.26%
EPS 4.44 8.51 8.31 9.91 11.13 10.23 9.94 -41.48%
DPS 1.50 3.25 3.25 3.25 5.75 3.25 3.25 -40.19%
NAPS 0.8822 0.00 0.00 0.00 0.8366 0.7963 0.7954 7.12%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.35 9.60 9.54 9.91 10.64 10.25 8.37 22.44%
EPS 0.19 0.36 0.35 0.42 0.47 0.43 0.42 -40.98%
DPS 0.06 0.14 0.14 0.14 0.24 0.14 0.14 -43.06%
NAPS 0.0374 0.00 0.00 0.00 0.0353 0.0335 0.0336 7.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.49 0.51 0.64 0.65 0.85 0.96 -
P/RPS 0.17 0.22 0.23 0.27 0.26 0.35 0.48 -49.84%
P/EPS 10.13 5.76 6.14 6.46 5.84 8.31 9.66 3.20%
EY 9.87 17.36 16.30 15.48 17.12 12.04 10.35 -3.10%
DY 3.33 6.63 6.37 5.08 8.85 3.82 3.38 -0.98%
P/NAPS 0.51 0.00 0.00 0.00 0.78 1.07 1.21 -43.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 -
Price 0.48 0.43 0.46 0.55 0.65 0.71 0.90 -
P/RPS 0.18 0.19 0.20 0.23 0.26 0.29 0.45 -45.62%
P/EPS 10.80 5.05 5.53 5.55 5.84 6.94 9.06 12.38%
EY 9.26 19.79 18.07 18.02 17.12 14.41 11.04 -11.03%
DY 3.13 7.56 7.07 5.91 8.85 4.58 3.61 -9.04%
P/NAPS 0.54 0.00 0.00 0.00 0.78 0.89 1.13 -38.79%

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