[PATIMAS] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -13.15%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 187,111 150,916 152,265 154,904 138,456 175,523 165,258 8.62%
PBT -21,378 -12,755 -13,058 -10,396 -9,188 -14,420 -9,589 70.57%
Tax -1,075 -70 -93 0 0 -1,708 349 -
NP -22,453 -12,825 -13,152 -10,396 -9,188 -16,128 -9,240 80.64%
-
NP to SH -22,453 -12,825 -13,152 -10,396 -9,188 -16,128 -9,240 80.64%
-
Tax Rate - - - - - - - -
Total Cost 209,564 163,741 165,417 165,300 147,644 191,651 174,498 12.97%
-
Net Worth 60,074 67,500 75,297 75,333 81,506 82,638 90,391 -23.82%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 60,074 67,500 75,297 75,333 81,506 82,638 90,391 -23.82%
NOSH 750,936 749,999 752,977 753,333 740,967 751,262 753,260 -0.20%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -12.00% -8.50% -8.64% -6.71% -6.64% -9.19% -5.59% -
ROE -37.38% -19.00% -17.47% -13.80% -11.27% -19.52% -10.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.92 20.12 20.22 20.56 18.69 23.36 21.94 8.85%
EPS -2.99 -1.71 -1.75 1.38 -1.24 -2.15 -1.23 80.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.11 0.11 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 743,846
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.70 23.95 24.17 24.59 21.98 27.86 26.23 8.62%
EPS -3.56 -2.04 -2.09 -1.65 -1.46 -2.56 -1.47 80.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.1071 0.1195 0.1196 0.1294 0.1312 0.1435 -23.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.08 0.07 0.06 0.07 0.07 0.06 0.06 -
P/RPS 0.32 0.00 0.00 0.00 0.00 0.26 0.27 11.98%
P/EPS -2.68 0.00 0.00 0.00 0.00 -2.79 -4.89 -33.00%
EY -37.38 0.00 0.00 0.00 0.00 -35.78 -20.44 49.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.00 0.00 0.00 0.55 0.50 58.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 25/11/10 -
Price 0.06 0.07 0.06 0.06 0.07 0.07 0.06 -
P/RPS 0.24 0.00 0.00 0.00 0.00 0.30 0.27 -7.54%
P/EPS -2.01 0.00 0.00 0.00 0.00 -3.26 -4.89 -44.68%
EY -49.83 0.00 0.00 0.00 0.00 -30.67 -20.44 81.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.64 0.50 31.00%

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