[PMBTECH] YoY Annualized Quarter 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- -24.16%
YoY- 1096.5%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 349,005 269,989 185,788 212,045 12,993 0 -
PBT 16,757 9,114 5,252 8,570 764 0 -
Tax -3,222 -2,061 -1,202 -1,726 -192 0 -
NP 13,534 7,053 4,049 6,844 572 0 -
-
NP to SH 13,534 7,053 4,050 6,844 572 0 -
-
Tax Rate 19.23% 22.61% 22.89% 20.14% 25.13% - -
Total Cost 335,470 262,936 181,738 205,201 12,421 0 -
-
Net Worth 80,588 75,028 0 63,666 39,102 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 6,129 - - -
Div Payout % - - - 89.56% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 80,588 75,028 0 63,666 39,102 0 -
NOSH 77,488 80,030 80,050 79,953 70,327 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.88% 2.61% 2.18% 3.23% 4.40% 0.00% -
ROE 16.79% 9.40% 0.00% 10.75% 1.46% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 450.40 337.36 232.09 265.21 18.48 0.00 -
EPS 17.47 8.81 5.07 8.56 0.81 0.00 -
DPS 0.00 0.00 0.00 7.67 0.00 0.00 -
NAPS 1.04 0.9375 0.00 0.7963 0.556 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,615
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.43 14.26 9.81 11.20 0.69 0.00 -
EPS 0.71 0.37 0.21 0.36 0.03 0.00 -
DPS 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.0426 0.0396 0.00 0.0336 0.0206 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.95 0.43 0.49 0.85 0.00 0.00 -
P/RPS 0.21 0.13 0.21 0.32 0.00 0.00 -
P/EPS 5.44 4.88 9.68 9.93 0.00 0.00 -
EY 18.39 20.50 10.33 10.07 0.00 0.00 -
DY 0.00 0.00 0.00 9.02 0.00 0.00 -
P/NAPS 0.91 0.46 0.00 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/11/07 22/11/06 24/11/05 23/11/04 05/11/03 - -
Price 0.99 0.45 0.43 0.71 1.90 0.00 -
P/RPS 0.22 0.13 0.19 0.27 10.28 0.00 -
P/EPS 5.67 5.11 8.50 8.29 233.61 0.00 -
EY 17.64 19.59 11.77 12.06 0.43 0.00 -
DY 0.00 0.00 0.00 10.80 0.00 0.00 -
P/NAPS 0.95 0.48 0.00 0.89 3.42 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