[PATIMAS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -62.15%
YoY- -54.33%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 229,008 249,466 250,568 157,757 132,448 98,492 82,708 97.06%
PBT 6,310 6,188 4,468 8,298 13,978 5,078 7,632 -11.89%
Tax -5,229 -5,090 -4,000 -4,215 -3,190 -892 -1,876 97.93%
NP 1,081 1,098 468 4,083 10,788 4,186 5,756 -67.17%
-
NP to SH 1,081 1,098 468 4,083 10,788 4,186 5,756 -67.17%
-
Tax Rate 82.87% 82.26% 89.53% 50.80% 22.82% 17.57% 24.58% -
Total Cost 227,926 248,368 250,100 153,674 121,660 94,306 76,952 106.10%
-
Net Worth 28,835 27,449 28,079 28,179 0 59,970 60,085 -38.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,004 - - - 3,996 - - -
Div Payout % 370.37% - - - 37.04% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 28,835 27,449 28,079 28,179 0 59,970 60,085 -38.67%
NOSH 60,074 59,673 58,499 59,955 59,942 59,970 60,085 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.47% 0.44% 0.19% 2.59% 8.15% 4.25% 6.96% -
ROE 3.75% 4.00% 1.67% 14.49% 0.00% 6.98% 9.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 381.21 418.05 428.32 263.12 220.96 164.23 137.65 97.08%
EPS 1.80 1.84 0.80 6.81 17.97 6.98 9.60 -67.20%
DPS 6.67 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 0.48 0.46 0.48 0.47 0.00 1.00 1.00 -38.66%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.35 39.60 39.77 25.04 21.02 15.63 13.13 97.04%
EPS 0.17 0.17 0.07 0.65 1.71 0.66 0.91 -67.28%
DPS 0.64 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.0458 0.0436 0.0446 0.0447 0.00 0.0952 0.0954 -38.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.21 0.25 0.27 0.26 0.20 0.21 0.23 -
P/RPS 0.06 0.06 0.06 0.10 0.09 0.13 0.17 -50.02%
P/EPS 11.67 13.59 33.75 3.82 1.11 3.01 2.40 186.74%
EY 8.57 7.36 2.96 26.19 89.99 33.24 41.65 -65.11%
DY 31.75 0.00 0.00 0.00 33.33 0.00 0.00 -
P/NAPS 0.44 0.54 0.56 0.55 0.00 0.21 0.23 54.04%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 03/06/02 26/02/02 29/11/01 28/08/01 30/05/01 -
Price 0.20 0.24 0.27 0.26 0.24 0.26 0.21 -
P/RPS 0.05 0.06 0.06 0.10 0.11 0.16 0.15 -51.89%
P/EPS 11.11 13.04 33.75 3.82 1.33 3.72 2.19 194.95%
EY 9.00 7.67 2.96 26.19 74.99 26.85 45.62 -66.07%
DY 33.33 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.42 0.52 0.56 0.55 0.00 0.26 0.21 58.67%

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