[PATIMAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -3.09%
YoY- 247.13%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 323,597 365,560 412,360 493,795 486,330 470,284 414,348 -15.18%
PBT -8,149 1,540 7,716 14,563 15,449 15,338 13,356 -
Tax -2,746 -3,260 -6,444 -4,701 -5,273 -4,934 -5,060 -33.44%
NP -10,896 -1,720 1,272 9,862 10,176 10,404 8,296 -
-
NP to SH -8,700 -3,216 1,272 9,862 10,176 10,404 8,296 -
-
Tax Rate - 211.69% 83.51% 32.28% 34.13% 32.17% 37.89% -
Total Cost 334,493 367,280 411,088 483,933 476,154 459,880 406,052 -12.11%
-
Net Worth 65,524 50,745 71,549 255,570 142,763 143,166 157,060 -44.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,531 - - - -
Div Payout % - - - 45.95% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 65,524 50,745 71,549 255,570 142,763 143,166 157,060 -44.13%
NOSH 45,821 31,715 44,166 90,627 89,788 88,923 100,679 -40.80%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -3.37% -0.47% 0.31% 2.00% 2.09% 2.21% 2.00% -
ROE -13.28% -6.34% 1.78% 3.86% 7.13% 7.27% 5.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 706.21 1,152.61 933.65 544.86 541.64 528.87 411.55 43.28%
EPS -15.60 -8.32 -2.88 10.83 11.33 11.70 8.24 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.43 1.60 1.62 2.82 1.59 1.61 1.56 -5.63%
Adjusted Per Share Value based on latest NOSH - 93,690
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.36 58.03 65.45 78.38 77.20 74.65 65.77 -15.18%
EPS -1.38 -0.51 0.20 1.57 1.62 1.65 1.32 -
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.104 0.0805 0.1136 0.4057 0.2266 0.2272 0.2493 -44.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.14 0.16 0.18 0.18 0.18 0.19 -
P/RPS 0.02 0.01 0.02 0.03 0.03 0.03 0.05 -45.68%
P/EPS -0.63 -1.38 5.56 1.65 1.59 1.54 2.31 -
EY -158.22 -72.43 18.00 60.45 62.96 65.00 43.37 -
DY 0.00 0.00 0.00 27.78 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.10 0.06 0.11 0.11 0.12 -23.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 -
Price 0.11 0.12 0.15 0.16 0.18 0.16 0.16 -
P/RPS 0.02 0.01 0.02 0.03 0.03 0.03 0.04 -36.97%
P/EPS -0.58 -1.18 5.21 1.47 1.59 1.37 1.94 -
EY -172.61 -84.50 19.20 68.01 62.96 73.13 51.50 -
DY 0.00 0.00 0.00 31.25 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.09 0.06 0.11 0.10 0.10 -13.81%

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