[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -25.92%
YoY- 125.81%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 192,758 191,422 323,192 369,712 245,008 185,678 227,296 -2.70%
PBT 7,318 2,920 10,632 18,926 8,922 5,696 11,858 -7.72%
Tax -1,944 -780 -3,056 -2,862 -1,808 -1,206 -2,834 -6.08%
NP 5,374 2,140 7,576 16,064 7,114 4,490 9,024 -8.27%
-
NP to SH 5,374 2,140 7,576 16,064 7,114 4,492 9,024 -8.27%
-
Tax Rate 26.56% 26.71% 28.74% 15.12% 20.26% 21.17% 23.90% -
Total Cost 187,384 189,282 315,616 353,648 237,894 181,188 218,272 -2.50%
-
Net Worth 95,245 91,492 82,886 78,531 73,202 0 63,632 6.95%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,161 1,163 - - - - 9,200 -29.16%
Div Payout % 21.61% 54.35% - - - - 101.95% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 95,245 91,492 82,886 78,531 73,202 0 63,632 6.95%
NOSH 77,435 77,536 77,464 77,754 79,932 79,905 80,000 -0.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.79% 1.12% 2.34% 4.35% 2.90% 2.42% 3.97% -
ROE 5.64% 2.34% 9.14% 20.46% 9.72% 0.00% 14.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 248.93 246.88 417.21 475.49 306.52 232.37 284.12 -2.17%
EPS 6.94 2.76 9.78 20.66 8.90 5.62 11.28 -7.77%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 11.50 -28.77%
NAPS 1.23 1.18 1.07 1.01 0.9158 0.00 0.7954 7.53%
Adjusted Per Share Value based on latest NOSH - 77,708
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.18 10.11 17.07 19.52 12.94 9.81 12.00 -2.70%
EPS 0.28 0.11 0.40 0.85 0.38 0.24 0.48 -8.58%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.49 -29.52%
NAPS 0.0503 0.0483 0.0438 0.0415 0.0387 0.00 0.0336 6.95%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.69 0.48 0.68 1.25 0.47 0.51 0.96 -
P/RPS 0.28 0.19 0.16 0.26 0.15 0.22 0.34 -3.18%
P/EPS 9.94 17.39 6.95 6.05 5.28 9.07 8.51 2.62%
EY 10.06 5.75 14.38 16.53 18.94 11.02 11.75 -2.55%
DY 2.17 3.13 0.00 0.00 0.00 0.00 11.98 -24.77%
P/NAPS 0.56 0.41 0.64 1.24 0.51 0.00 1.21 -12.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 27/08/09 21/08/08 29/08/07 25/08/06 30/08/05 26/08/04 -
Price 0.50 0.49 0.73 1.06 0.41 0.46 0.90 -
P/RPS 0.20 0.20 0.17 0.22 0.13 0.20 0.32 -7.53%
P/EPS 7.20 17.75 7.46 5.13 4.61 8.18 7.98 -1.69%
EY 13.88 5.63 13.40 19.49 21.71 12.22 12.53 1.71%
DY 3.00 3.06 0.00 0.00 0.00 0.00 12.78 -21.44%
P/NAPS 0.41 0.42 0.68 1.05 0.45 0.00 1.13 -15.54%

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