[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 38.18%
YoY- 31.73%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 192,820 180,552 175,174 166,884 311,128 296,212 279,064 -21.75%
PBT 2,209 -8,706 -6,178 -4,012 -7,772 -6,669 -3,324 -
Tax -2,149 -540 -810 -1,620 -2,595 -1,436 -1,912 8.06%
NP 60 -9,246 -6,988 -5,632 -10,367 -8,105 -5,236 -
-
NP to SH 470 -8,510 -5,884 -5,560 -8,994 -5,944 -3,186 -
-
Tax Rate 97.28% - - - - - - -
Total Cost 192,760 189,798 182,162 172,516 321,495 304,317 284,300 -22.73%
-
Net Worth 117,500 105,131 105,610 115,833 113,315 113,338 121,371 -2.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 117,500 105,131 105,610 115,833 113,315 113,338 121,371 -2.12%
NOSH 783,333 750,941 754,359 772,222 755,438 755,593 758,571 2.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.03% -5.12% -3.99% -3.37% -3.33% -2.74% -1.88% -
ROE 0.40% -8.10% -5.57% -4.80% -7.94% -5.24% -2.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.62 24.04 23.22 21.61 41.19 39.20 36.79 -23.39%
EPS 0.06 -1.13 -0.78 -0.72 -1.19 -0.79 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.15 0.15 0.15 0.16 -4.19%
Adjusted Per Share Value based on latest NOSH - 772,222
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.61 28.66 27.81 26.49 49.39 47.02 44.30 -21.75%
EPS 0.07 -1.35 -0.93 -0.88 -1.43 -0.94 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1865 0.1669 0.1676 0.1839 0.1799 0.1799 0.1927 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.08 0.08 0.09 0.10 0.11 0.14 -
P/RPS 0.24 0.33 0.34 0.42 0.24 0.28 0.38 -26.28%
P/EPS 100.00 -7.06 -10.26 -12.50 -8.40 -13.98 -33.33 -
EY 1.00 -14.17 -9.75 -8.00 -11.91 -7.15 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.57 0.60 0.67 0.73 0.88 -40.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 28/05/08 28/02/08 27/11/07 27/08/07 -
Price 0.05 0.06 0.08 0.08 0.09 0.10 0.11 -
P/RPS 0.20 0.25 0.34 0.37 0.22 0.26 0.30 -23.59%
P/EPS 83.33 -5.29 -10.26 -11.11 -7.56 -12.71 -26.19 -
EY 1.20 -18.89 -9.75 -9.00 -13.23 -7.87 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.57 0.53 0.60 0.67 0.69 -38.70%

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