[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -35.62%
YoY- 16.61%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 157,757 132,448 98,492 82,708 84,667 89,837 88,658 46.68%
PBT 8,298 13,978 5,078 7,632 12,486 13,609 13,732 -28.45%
Tax -4,215 -3,190 -892 -1,876 -3,546 -3,444 -2,758 32.57%
NP 4,083 10,788 4,186 5,756 8,940 10,165 10,974 -48.17%
-
NP to SH 4,083 10,788 4,186 5,756 8,940 10,165 10,974 -48.17%
-
Tax Rate 50.80% 22.82% 17.57% 24.58% 28.40% 25.31% 20.08% -
Total Cost 153,674 121,660 94,306 76,952 75,727 79,672 77,684 57.38%
-
Net Worth 28,179 0 59,970 60,085 77,373 78,800 77,585 -49.00%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 3,996 - - - - - -
Div Payout % - 37.04% - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 28,179 0 59,970 60,085 77,373 78,800 77,585 -49.00%
NOSH 59,955 59,942 59,970 60,085 59,979 40,000 39,992 30.89%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.59% 8.15% 4.25% 6.96% 10.56% 11.32% 12.38% -
ROE 14.49% 0.00% 6.98% 9.58% 11.55% 12.90% 14.14% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 263.12 220.96 164.23 137.65 141.16 224.59 221.69 12.06%
EPS 6.81 17.97 6.98 9.60 14.90 25.41 27.44 -60.40%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 1.00 1.00 1.29 1.97 1.94 -61.03%
Adjusted Per Share Value based on latest NOSH - 60,085
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 25.04 21.02 15.63 13.13 13.44 14.26 14.07 46.70%
EPS 0.65 1.71 0.66 0.91 1.42 1.61 1.74 -48.03%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.00 0.0952 0.0954 0.1228 0.1251 0.1232 -49.03%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.26 0.20 0.21 0.23 0.29 0.65 0.82 -
P/RPS 0.10 0.09 0.13 0.17 0.21 0.29 0.37 -58.09%
P/EPS 3.82 1.11 3.01 2.40 1.95 2.56 2.99 17.68%
EY 26.19 89.99 33.24 41.65 51.40 39.10 33.46 -15.02%
DY 0.00 33.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.21 0.23 0.22 0.33 0.42 19.63%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 29/11/01 28/08/01 30/05/01 27/02/01 28/11/00 25/08/00 -
Price 0.26 0.24 0.26 0.21 0.28 0.57 0.88 -
P/RPS 0.10 0.11 0.16 0.15 0.20 0.25 0.40 -60.21%
P/EPS 3.82 1.33 3.72 2.19 1.88 2.24 3.21 12.26%
EY 26.19 74.99 26.85 45.62 53.23 44.58 31.18 -10.94%
DY 0.00 27.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.26 0.21 0.22 0.29 0.45 14.27%

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