[PATIMAS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
01-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -78.31%
YoY- -10.0%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,614 175,523 123,944 79,091 42,734 193,911 114,753 -55.05%
PBT -2,297 -14,420 -7,192 -4,340 -2,394 -10,115 -6,915 -52.06%
Tax 0 -1,708 262 -91 -91 -1,846 -617 -
NP -2,297 -16,128 -6,930 -4,431 -2,485 -11,961 -7,532 -54.72%
-
NP to SH -2,297 -16,128 -6,930 -4,431 -2,485 -11,819 -7,390 -54.14%
-
Tax Rate - - - - - - - -
Total Cost 36,911 191,651 130,874 83,522 45,219 205,872 122,285 -55.03%
-
Net Worth 81,506 82,638 90,391 97,632 97,893 97,839 105,571 -15.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 81,506 82,638 90,391 97,632 97,893 97,839 105,571 -15.85%
NOSH 740,967 751,262 753,260 751,016 753,030 752,611 754,081 -1.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -6.64% -9.19% -5.59% -5.60% -5.82% -6.17% -6.56% -
ROE -2.82% -19.52% -7.67% -4.54% -2.54% -12.08% -7.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.67 23.36 16.45 10.53 5.67 25.77 15.22 -54.54%
EPS -0.31 -2.15 -0.92 -0.59 -0.33 -1.57 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.13 0.13 0.14 -14.86%
Adjusted Per Share Value based on latest NOSH - 748,461
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.49 27.86 19.67 12.55 6.78 30.78 18.21 -55.07%
EPS -0.36 -2.56 -1.10 -0.70 -0.39 -1.88 -1.17 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1312 0.1435 0.155 0.1554 0.1553 0.1676 -15.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.07 0.06 0.06 0.06 0.08 0.09 0.09 -
P/RPS 0.00 0.26 0.36 0.57 1.41 0.35 0.59 -
P/EPS 0.00 -2.79 -6.52 -10.17 -24.24 -5.73 -9.18 -
EY 0.00 -35.78 -15.33 -9.83 -4.13 -17.45 -10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.50 0.46 0.62 0.69 0.64 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 01/03/11 25/11/10 01/09/10 25/05/10 25/02/10 25/11/09 -
Price 0.07 0.07 0.06 0.06 0.07 0.09 0.09 -
P/RPS 0.00 0.30 0.36 0.57 1.23 0.35 0.59 -
P/EPS 0.00 -3.26 -6.52 -10.17 -21.21 -5.73 -9.18 -
EY 0.00 -30.67 -15.33 -9.83 -4.71 -17.45 -10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.50 0.46 0.54 0.69 0.64 -

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