[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
03-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -88.54%
YoY- -91.87%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 245,479 229,008 249,466 250,568 157,757 132,448 98,492 83.52%
PBT 12,031 6,310 6,188 4,468 8,298 13,978 5,078 77.44%
Tax -6,778 -5,229 -5,090 -4,000 -4,215 -3,190 -892 285.08%
NP 5,253 1,081 1,098 468 4,083 10,788 4,186 16.29%
-
NP to SH 5,253 1,081 1,098 468 4,083 10,788 4,186 16.29%
-
Tax Rate 56.34% 82.87% 82.26% 89.53% 50.80% 22.82% 17.57% -
Total Cost 240,226 227,926 248,368 250,100 153,674 121,660 94,306 86.20%
-
Net Worth 90,599 28,835 27,449 28,079 28,179 0 59,970 31.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,999 4,004 - - - 3,996 - -
Div Payout % 57.11% 370.37% - - - 37.04% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 90,599 28,835 27,449 28,079 28,179 0 59,970 31.56%
NOSH 59,999 60,074 59,673 58,499 59,955 59,942 59,970 0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.14% 0.47% 0.44% 0.19% 2.59% 8.15% 4.25% -
ROE 5.80% 3.75% 4.00% 1.67% 14.49% 0.00% 6.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 409.13 381.21 418.05 428.32 263.12 220.96 164.23 83.46%
EPS 2.75 1.80 1.84 0.80 6.81 17.97 6.98 -46.16%
DPS 5.00 6.67 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.51 0.48 0.46 0.48 0.47 0.00 1.00 31.52%
Adjusted Per Share Value based on latest NOSH - 58,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.96 36.35 39.60 39.77 25.04 21.02 15.63 83.53%
EPS 0.83 0.17 0.17 0.07 0.65 1.71 0.66 16.45%
DPS 0.48 0.64 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.1438 0.0458 0.0436 0.0446 0.0447 0.00 0.0952 31.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.18 0.21 0.25 0.27 0.26 0.20 0.21 -
P/RPS 0.04 0.06 0.06 0.06 0.10 0.09 0.13 -54.32%
P/EPS 2.06 11.67 13.59 33.75 3.82 1.11 3.01 -22.28%
EY 48.64 8.57 7.36 2.96 26.19 89.99 33.24 28.80%
DY 27.78 31.75 0.00 0.00 0.00 33.33 0.00 -
P/NAPS 0.12 0.44 0.54 0.56 0.55 0.00 0.21 -31.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 03/06/02 26/02/02 29/11/01 28/08/01 -
Price 0.16 0.20 0.24 0.27 0.26 0.24 0.26 -
P/RPS 0.04 0.05 0.06 0.06 0.10 0.11 0.16 -60.21%
P/EPS 1.83 11.11 13.04 33.75 3.82 1.33 3.72 -37.60%
EY 54.72 9.00 7.67 2.96 26.19 74.99 26.85 60.53%
DY 31.25 33.33 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.11 0.42 0.52 0.56 0.55 0.00 0.26 -43.55%

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