[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 192.01%
YoY- 1533.07%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 493,795 486,330 470,284 414,348 325,149 300,090 271,056 48.89%
PBT 14,563 15,449 15,338 13,356 8,557 8,442 5,710 86.14%
Tax -4,701 -5,273 -4,934 -5,060 -5,716 -6,925 -4,588 1.62%
NP 9,862 10,176 10,404 8,296 2,841 1,517 1,122 323.11%
-
NP to SH 9,862 10,176 10,404 8,296 2,841 1,517 1,122 323.11%
-
Tax Rate 32.28% 34.13% 32.17% 37.89% 66.80% 82.03% 80.35% -
Total Cost 483,933 476,154 459,880 406,052 322,308 298,573 269,934 47.31%
-
Net Worth 255,570 142,763 143,166 157,060 403,995 68,457 44,000 221.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,531 - - - 13,032 - - -
Div Payout % 45.95% - - - 458.72% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 255,570 142,763 143,166 157,060 403,995 68,457 44,000 221.40%
NOSH 90,627 89,788 88,923 100,679 260,642 44,453 27,500 120.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.00% 2.09% 2.21% 2.00% 0.87% 0.51% 0.41% -
ROE 3.86% 7.13% 7.27% 5.28% 0.70% 2.22% 2.55% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 544.86 541.64 528.87 411.55 124.75 675.07 985.66 -32.52%
EPS 10.83 11.33 11.70 8.24 -1.09 -3.41 -4.08 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.82 1.59 1.61 1.56 1.55 1.54 1.60 45.65%
Adjusted Per Share Value based on latest NOSH - 100,679
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.38 77.20 74.65 65.77 51.61 47.63 43.02 48.90%
EPS 1.57 1.62 1.65 1.32 0.45 0.24 0.18 320.95%
DPS 0.72 0.00 0.00 0.00 2.07 0.00 0.00 -
NAPS 0.4057 0.2266 0.2272 0.2493 0.6413 0.1087 0.0698 221.55%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.18 0.18 0.18 0.19 0.24 0.27 0.19 -
P/RPS 0.03 0.03 0.03 0.05 0.19 0.04 0.02 30.87%
P/EPS 1.65 1.59 1.54 2.31 22.02 7.91 4.66 -49.79%
EY 60.45 62.96 65.00 43.37 4.54 12.64 21.47 98.76%
DY 27.78 0.00 0.00 0.00 20.83 0.00 0.00 -
P/NAPS 0.06 0.11 0.11 0.12 0.15 0.18 0.12 -36.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 27/08/04 27/05/04 27/02/04 20/11/03 26/08/03 -
Price 0.16 0.18 0.16 0.16 0.22 0.24 0.27 -
P/RPS 0.03 0.03 0.03 0.04 0.18 0.04 0.03 0.00%
P/EPS 1.47 1.59 1.37 1.94 20.18 7.03 6.62 -63.16%
EY 68.01 62.96 73.13 51.50 4.95 14.22 15.11 171.36%
DY 31.25 0.00 0.00 0.00 22.73 0.00 0.00 -
P/NAPS 0.06 0.11 0.10 0.10 0.14 0.16 0.17 -49.89%

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