[PMBTECH] YoY 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 360,190 278,104 181,796 194,138 9,745 146.41%
PBT 13,736 7,233 7,620 9,765 573 121.15%
Tax -3,043 -1,443 -813 -1,620 -144 114.29%
NP 10,693 5,790 6,807 8,145 429 123.31%
-
NP to SH 10,757 5,840 6,807 8,145 429 123.65%
-
Tax Rate 22.15% 19.95% 10.67% 16.59% 25.13% -
Total Cost 349,497 272,314 174,989 185,993 9,316 147.33%
-
Net Worth 80,723 74,870 0 63,397 39,102 19.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,204 1,203 2,599 2,598 - -
Div Payout % 11.19% 20.60% 38.20% 31.91% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 80,723 74,870 0 63,397 39,102 19.85%
NOSH 77,619 79,861 79,999 79,615 70,327 2.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.97% 2.08% 3.74% 4.20% 4.40% -
ROE 13.33% 7.80% 0.00% 12.85% 1.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 464.05 348.23 227.25 243.84 13.86 140.40%
EPS 13.86 7.31 8.51 10.23 0.61 118.21%
DPS 1.55 1.50 3.25 3.25 0.00 -
NAPS 1.04 0.9375 0.00 0.7963 0.556 16.93%
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 CAGR
RPS 19.02 14.69 9.60 10.25 0.51 146.96%
EPS 0.57 0.31 0.36 0.43 0.02 130.92%
DPS 0.06 0.06 0.14 0.14 0.00 -
NAPS 0.0426 0.0395 0.00 0.0335 0.0206 19.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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 -
P/RPS 0.20 0.12 0.22 0.35 0.00 -
P/EPS 6.85 5.88 5.76 8.31 0.00 -
EY 14.59 17.01 17.36 12.04 0.00 -
DY 1.63 3.49 6.63 3.82 0.00 -
P/NAPS 0.91 0.46 0.00 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 22/11/06 24/11/05 23/11/04 - -
Price 0.99 0.45 0.43 0.71 0.00 -
P/RPS 0.21 0.13 0.19 0.29 0.00 -
P/EPS 7.14 6.15 5.05 6.94 0.00 -
EY 14.00 16.25 19.79 14.41 0.00 -
DY 1.57 3.33 7.56 4.58 0.00 -
P/NAPS 0.95 0.48 0.00 0.89 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