[PATIMAS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.52%
YoY- -89.98%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 271,056 230,860 245,479 229,008 249,466 250,568 157,757 43.59%
PBT 5,710 4,048 12,031 6,310 6,188 4,468 8,298 -22.11%
Tax -4,588 -3,540 -6,778 -5,229 -5,090 -4,000 -4,215 5.83%
NP 1,122 508 5,253 1,081 1,098 468 4,083 -57.83%
-
NP to SH 1,122 508 5,253 1,081 1,098 468 4,083 -57.83%
-
Tax Rate 80.35% 87.45% 56.34% 82.87% 82.26% 89.53% 50.80% -
Total Cost 269,934 230,352 240,226 227,926 248,368 250,100 153,674 45.73%
-
Net Worth 44,000 15,099 90,599 28,835 27,449 28,079 28,179 34.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,999 4,004 - - - -
Div Payout % - - 57.11% 370.37% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 44,000 15,099 90,599 28,835 27,449 28,079 28,179 34.70%
NOSH 27,500 10,000 59,999 60,074 59,673 58,499 59,955 -40.60%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.41% 0.22% 2.14% 0.47% 0.44% 0.19% 2.59% -
ROE 2.55% 3.36% 5.80% 3.75% 4.00% 1.67% 14.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 985.66 2,308.60 409.13 381.21 418.05 428.32 263.12 141.78%
EPS -4.08 -5.08 2.75 1.80 1.84 0.80 6.81 -
DPS 0.00 0.00 5.00 6.67 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.51 0.48 0.46 0.48 0.47 126.80%
Adjusted Per Share Value based on latest NOSH - 59,545
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.02 36.64 38.96 36.35 39.60 39.77 25.04 43.58%
EPS 0.18 0.08 0.83 0.17 0.17 0.07 0.65 -57.61%
DPS 0.00 0.00 0.48 0.64 0.00 0.00 0.00 -
NAPS 0.0698 0.024 0.1438 0.0458 0.0436 0.0446 0.0447 34.70%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.19 0.15 0.18 0.21 0.25 0.27 0.26 -
P/RPS 0.02 0.01 0.04 0.06 0.06 0.06 0.10 -65.90%
P/EPS 4.66 2.95 2.06 11.67 13.59 33.75 3.82 14.21%
EY 21.47 33.87 48.64 8.57 7.36 2.96 26.19 -12.43%
DY 0.00 0.00 27.78 31.75 0.00 0.00 0.00 -
P/NAPS 0.12 0.10 0.12 0.44 0.54 0.56 0.55 -63.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 03/06/02 26/02/02 -
Price 0.27 0.17 0.16 0.20 0.24 0.27 0.26 -
P/RPS 0.03 0.01 0.04 0.05 0.06 0.06 0.10 -55.28%
P/EPS 6.62 3.35 1.83 11.11 13.04 33.75 3.82 44.42%
EY 15.11 29.88 54.72 9.00 7.67 2.96 26.19 -30.76%
DY 0.00 0.00 31.25 33.33 0.00 0.00 0.00 -
P/NAPS 0.17 0.11 0.11 0.42 0.52 0.56 0.55 -54.38%

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