[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -49.54%
YoY- -54.33%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 171,756 124,733 62,642 157,757 99,336 49,246 20,677 309.62%
PBT 4,733 3,094 1,117 8,298 10,484 2,539 1,908 83.14%
Tax -3,922 -2,545 -1,000 -4,215 -2,393 -446 -469 311.46%
NP 811 549 117 4,083 8,091 2,093 1,439 -31.74%
-
NP to SH 811 549 117 4,083 8,091 2,093 1,439 -31.74%
-
Tax Rate 82.86% 82.26% 89.53% 50.80% 22.83% 17.57% 24.58% -
Total Cost 170,945 124,184 62,525 153,674 91,245 47,153 19,238 328.43%
-
Net Worth 28,835 27,449 28,079 28,179 0 59,970 60,085 -38.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,003 - - - 2,997 - - -
Div Payout % 370.37% - - - 37.04% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 28,835 27,449 28,079 28,179 0 59,970 60,085 -38.67%
NOSH 60,074 59,673 58,499 59,955 59,942 59,970 60,085 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.47% 0.44% 0.19% 2.59% 8.15% 4.25% 6.96% -
ROE 2.81% 2.00% 0.42% 14.49% 0.00% 3.49% 2.39% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 285.91 209.02 107.08 263.12 165.72 82.12 34.41 309.70%
EPS 1.35 0.92 0.20 6.81 13.48 3.49 2.40 -31.83%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.48 0.46 0.48 0.47 0.00 1.00 1.00 -38.66%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 27.26 19.80 9.94 25.04 15.77 7.82 3.28 309.77%
EPS 0.13 0.09 0.02 0.65 1.28 0.33 0.23 -31.61%
DPS 0.48 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.0458 0.0436 0.0446 0.0447 0.00 0.0952 0.0954 -38.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.21 0.25 0.27 0.26 0.20 0.21 0.23 -
P/RPS 0.07 0.12 0.25 0.10 0.12 0.26 0.67 -77.78%
P/EPS 15.56 27.17 135.00 3.82 1.48 6.02 9.60 37.94%
EY 6.43 3.68 0.74 26.19 67.49 16.62 10.41 -27.45%
DY 23.81 0.00 0.00 0.00 25.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.56 0.55 0.00 0.21 0.23 54.04%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 03/06/02 26/02/02 29/11/01 28/08/01 30/05/01 -
Price 0.20 0.24 0.27 0.26 0.24 0.26 0.21 -
P/RPS 0.07 0.11 0.25 0.10 0.14 0.32 0.61 -76.35%
P/EPS 14.81 26.09 135.00 3.82 1.78 7.45 8.77 41.76%
EY 6.75 3.83 0.74 26.19 56.24 13.42 11.40 -29.46%
DY 25.00 0.00 0.00 0.00 20.83 0.00 0.00 -
P/NAPS 0.42 0.52 0.56 0.55 0.00 0.26 0.21 58.67%

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