[PATIMAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -434.01%
YoY- 69.82%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 279,064 261,524 285,212 252,980 259,946 265,568 324,282 -9.55%
PBT -3,324 -5,188 -10,478 -2,669 1,732 984 -16,629 -65.91%
Tax -1,912 -1,736 -1,143 -346 -508 -392 -867 69.67%
NP -5,236 -6,924 -11,621 -3,016 1,224 592 -17,496 -55.35%
-
NP to SH -3,186 -8,144 -9,557 -2,625 786 1,176 -15,125 -64.69%
-
Tax Rate - - - - 29.33% 39.84% - -
Total Cost 284,300 268,448 296,833 255,996 258,722 264,976 341,778 -11.58%
-
Net Worth 121,371 120,651 116,513 105,927 2,305,600 323,400 110,556 6.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,549 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 121,371 120,651 116,513 105,927 2,305,600 323,400 110,556 6.43%
NOSH 758,571 754,074 728,206 62,310 1,310,000 183,750 51,662 502.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.88% -2.65% -4.07% -1.19% 0.47% 0.22% -5.40% -
ROE -2.63% -6.75% -8.20% -2.48% 0.03% 0.36% -13.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.79 34.68 39.17 406.00 19.84 144.53 627.70 -84.98%
EPS -0.42 -1.08 -1.32 -4.21 -0.06 0.16 -2.41 -68.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.16 0.16 0.16 1.70 1.76 1.76 2.14 -82.33%
Adjusted Per Share Value based on latest NOSH - 75,705
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.30 41.51 45.27 40.16 41.26 42.15 51.47 -9.54%
EPS -0.51 -1.29 -1.52 -0.42 0.12 0.19 -2.40 -64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.1927 0.1915 0.1849 0.1681 3.6597 0.5133 0.1755 6.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.14 0.19 0.14 0.09 0.14 0.09 0.10 -
P/RPS 0.38 0.55 0.36 0.02 0.71 0.06 0.02 615.88%
P/EPS -33.33 -17.59 -10.67 -2.14 233.33 14.06 -0.34 2043.96%
EY -3.00 -5.68 -9.37 -46.81 0.43 7.11 -292.77 -95.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 0.88 1.19 0.88 0.05 0.08 0.05 0.05 580.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 28/02/07 30/11/06 29/08/06 29/05/06 07/03/06 -
Price 0.11 0.14 0.17 0.14 0.09 0.12 0.10 -
P/RPS 0.30 0.40 0.43 0.03 0.45 0.08 0.02 511.24%
P/EPS -26.19 -12.96 -12.95 -3.32 150.00 18.75 -0.34 1724.84%
EY -3.82 -7.71 -7.72 -30.10 0.67 5.33 -292.77 -94.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 0.69 0.88 1.06 0.08 0.05 0.07 0.05 478.10%

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