[PATIMAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -19.95%
YoY- -2614.68%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 165,258 158,182 170,936 193,911 153,004 152,204 149,844 6.73%
PBT -9,589 -8,680 -9,576 -10,115 -9,220 -8,340 -9,164 3.06%
Tax 349 -182 -364 -1,846 -822 0 0 -
NP -9,240 -8,862 -9,940 -11,961 -10,042 -8,340 -9,164 0.55%
-
NP to SH -9,240 -8,862 -9,940 -11,819 -9,853 -8,056 -8,596 4.92%
-
Tax Rate - - - - - - - -
Total Cost 174,498 167,044 180,876 205,872 163,046 160,544 159,008 6.38%
-
Net Worth 90,391 97,632 97,893 97,839 105,571 104,429 111,155 -12.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,391 97,632 97,893 97,839 105,571 104,429 111,155 -12.86%
NOSH 753,260 751,016 753,030 752,611 754,081 745,925 741,034 1.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.59% -5.60% -5.82% -6.17% -6.56% -5.48% -6.12% -
ROE -10.22% -9.08% -10.15% -12.08% -9.33% -7.71% -7.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.94 21.06 22.70 25.77 20.29 20.40 20.22 5.58%
EPS -1.23 -1.18 -1.32 -1.57 1.31 -1.08 -1.16 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.15 -13.81%
Adjusted Per Share Value based on latest NOSH - 750,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.23 25.11 27.13 30.78 24.29 24.16 23.78 6.74%
EPS -1.47 -1.41 -1.58 -1.88 -1.56 -1.28 -1.36 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.155 0.1554 0.1553 0.1676 0.1658 0.1764 -12.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.08 0.09 0.09 0.09 0.06 -
P/RPS 0.27 0.28 0.35 0.35 0.44 0.44 0.30 -6.77%
P/EPS -4.89 -5.08 -6.06 -5.73 -6.89 -8.33 -5.17 -3.64%
EY -20.44 -19.67 -16.50 -17.45 -14.52 -12.00 -19.33 3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.62 0.69 0.64 0.64 0.40 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 01/09/10 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.09 -
P/RPS 0.27 0.28 0.31 0.35 0.44 0.44 0.45 -28.84%
P/EPS -4.89 -5.08 -5.30 -5.73 -6.89 -8.33 -7.76 -26.47%
EY -20.44 -19.67 -18.86 -17.45 -14.52 -12.00 -12.89 35.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 0.69 0.64 0.64 0.60 -11.43%

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