[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.75%
YoY- 91.89%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 203,092 210,750 319,213 349,005 269,989 185,788 212,045 -0.71%
PBT 8,508 5,506 14,060 16,757 9,114 5,252 8,570 -0.12%
Tax -2,228 -1,660 -3,477 -3,222 -2,061 -1,202 -1,726 4.34%
NP 6,280 3,846 10,582 13,534 7,053 4,049 6,844 -1.42%
-
NP to SH 6,280 3,846 10,582 13,534 7,053 4,050 6,844 -1.42%
-
Tax Rate 26.19% 30.15% 24.73% 19.23% 22.61% 22.89% 20.14% -
Total Cost 196,812 206,904 308,630 335,470 262,936 181,738 205,201 -0.69%
-
Net Worth 94,509 92,288 88,361 80,588 75,028 0 63,666 6.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 774 775 - - - - 6,129 -29.15%
Div Payout % 12.34% 20.16% - - - - 89.56% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 94,509 92,288 88,361 80,588 75,028 0 63,666 6.80%
NOSH 77,467 77,553 77,509 77,488 80,030 80,050 79,953 -0.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.09% 1.83% 3.32% 3.88% 2.61% 2.18% 3.23% -
ROE 6.64% 4.17% 11.98% 16.79% 9.40% 0.00% 10.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 262.17 271.75 411.84 450.40 337.36 232.09 265.21 -0.19%
EPS 8.11 4.96 13.65 17.47 8.81 5.07 8.56 -0.89%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 7.67 -28.78%
NAPS 1.22 1.19 1.14 1.04 0.9375 0.00 0.7963 7.36%
Adjusted Per Share Value based on latest NOSH - 77,619
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.73 11.13 16.86 18.43 14.26 9.81 11.20 -0.71%
EPS 0.33 0.20 0.56 0.71 0.37 0.21 0.36 -1.43%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.32 -29.27%
NAPS 0.0499 0.0487 0.0467 0.0426 0.0396 0.00 0.0336 6.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.45 0.55 0.95 0.43 0.49 0.85 -
P/RPS 0.19 0.17 0.13 0.21 0.13 0.21 0.32 -8.31%
P/EPS 6.17 9.07 4.03 5.44 4.88 9.68 9.93 -7.62%
EY 16.21 11.02 24.82 18.39 20.50 10.33 10.07 8.25%
DY 2.00 2.22 0.00 0.00 0.00 0.00 9.02 -22.19%
P/NAPS 0.41 0.38 0.48 0.91 0.46 0.00 1.07 -14.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 27/11/08 30/11/07 22/11/06 24/11/05 23/11/04 -
Price 0.62 0.55 0.45 0.99 0.45 0.43 0.71 -
P/RPS 0.24 0.20 0.11 0.22 0.13 0.19 0.27 -1.94%
P/EPS 7.65 11.09 3.30 5.67 5.11 8.50 8.29 -1.32%
EY 13.08 9.02 30.34 17.64 19.59 11.77 12.06 1.36%
DY 1.61 1.82 0.00 0.00 0.00 0.00 10.80 -27.17%
P/NAPS 0.51 0.46 0.39 0.95 0.48 0.00 0.89 -8.85%

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