[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 107.78%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 285,212 252,980 259,946 265,568 324,282 323,597 365,560 -15.21%
PBT -10,478 -2,669 1,732 984 -16,629 -8,149 1,540 -
Tax -1,143 -346 -508 -392 -867 -2,746 -3,260 -50.18%
NP -11,621 -3,016 1,224 592 -17,496 -10,896 -1,720 256.14%
-
NP to SH -9,557 -2,625 786 1,176 -15,125 -8,700 -3,216 106.28%
-
Tax Rate - - 29.33% 39.84% - - 211.69% -
Total Cost 296,833 255,996 258,722 264,976 341,778 334,493 367,280 -13.20%
-
Net Worth 116,513 105,927 2,305,600 323,400 110,556 65,524 50,745 73.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 1,549 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 116,513 105,927 2,305,600 323,400 110,556 65,524 50,745 73.77%
NOSH 728,206 62,310 1,310,000 183,750 51,662 45,821 31,715 703.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.07% -1.19% 0.47% 0.22% -5.40% -3.37% -0.47% -
ROE -8.20% -2.48% 0.03% 0.36% -13.68% -13.28% -6.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.17 406.00 19.84 144.53 627.70 706.21 1,152.61 -89.44%
EPS -1.32 -4.21 -0.06 0.16 -2.41 -15.60 -8.32 -70.59%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.16 1.70 1.76 1.76 2.14 1.43 1.60 -78.36%
Adjusted Per Share Value based on latest NOSH - 183,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.27 40.16 41.26 42.15 51.47 51.36 58.03 -15.21%
EPS -1.52 -0.42 0.12 0.19 -2.40 -1.38 -0.51 106.68%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.1849 0.1681 3.6597 0.5133 0.1755 0.104 0.0805 73.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.09 0.14 0.09 0.10 0.12 0.14 -
P/RPS 0.36 0.02 0.71 0.06 0.02 0.02 0.01 983.17%
P/EPS -10.67 -2.14 233.33 14.06 -0.34 -0.63 -1.38 289.55%
EY -9.37 -46.81 0.43 7.11 -292.77 -158.22 -72.43 -74.32%
DY 0.00 0.00 0.00 0.00 30.00 0.00 0.00 -
P/NAPS 0.88 0.05 0.08 0.05 0.05 0.08 0.09 355.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 29/05/06 07/03/06 29/11/05 30/08/05 -
Price 0.17 0.14 0.09 0.12 0.10 0.11 0.12 -
P/RPS 0.43 0.03 0.45 0.08 0.02 0.02 0.01 1118.99%
P/EPS -12.95 -3.32 150.00 18.75 -0.34 -0.58 -1.18 391.69%
EY -7.72 -30.10 0.67 5.33 -292.77 -172.61 -84.50 -79.62%
DY 0.00 0.00 0.00 0.00 30.00 0.00 0.00 -
P/NAPS 1.06 0.08 0.05 0.07 0.05 0.08 0.07 509.05%

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