[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 547.72%
YoY- 28.66%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 225,068 135,528 57,715 245,479 171,756 124,733 62,642 134.40%
PBT 6,332 2,855 1,012 12,031 4,733 3,094 1,117 217.59%
Tax -5,194 -2,294 -885 -6,778 -3,922 -2,545 -1,000 199.61%
NP 1,138 561 127 5,253 811 549 117 355.02%
-
NP to SH 1,138 561 127 5,253 811 549 117 355.02%
-
Tax Rate 82.03% 80.35% 87.45% 56.34% 82.86% 82.26% 89.53% -
Total Cost 223,930 134,967 57,588 240,226 170,945 124,184 62,525 133.90%
-
Net Worth 68,457 44,000 15,099 90,599 28,835 27,449 28,079 81.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,999 3,003 - - -
Div Payout % - - - 57.11% 370.37% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 68,457 44,000 15,099 90,599 28,835 27,449 28,079 81.04%
NOSH 44,453 27,500 10,000 59,999 60,074 59,673 58,499 -16.71%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.51% 0.41% 0.22% 2.14% 0.47% 0.44% 0.19% -
ROE 1.66% 1.28% 0.84% 5.80% 2.81% 2.00% 0.42% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 506.30 492.83 577.15 409.13 285.91 209.02 107.08 181.44%
EPS -2.56 -2.04 -1.27 2.75 1.35 0.92 0.20 -
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.54 1.60 1.51 1.51 0.48 0.46 0.48 117.37%
Adjusted Per Share Value based on latest NOSH - 59,927
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.73 21.51 9.16 38.96 27.26 19.80 9.94 134.47%
EPS 0.18 0.09 0.02 0.83 0.13 0.09 0.02 332.09%
DPS 0.00 0.00 0.00 0.48 0.48 0.00 0.00 -
NAPS 0.1087 0.0698 0.024 0.1438 0.0458 0.0436 0.0446 81.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.27 0.19 0.15 0.18 0.21 0.25 0.27 -
P/RPS 0.05 0.04 0.03 0.04 0.07 0.12 0.25 -65.76%
P/EPS 10.55 9.31 11.81 2.06 15.56 27.17 135.00 -81.69%
EY 9.48 10.74 8.47 48.64 6.43 3.68 0.74 446.65%
DY 0.00 0.00 0.00 27.78 23.81 0.00 0.00 -
P/NAPS 0.18 0.12 0.10 0.12 0.44 0.54 0.56 -53.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 03/06/02 -
Price 0.24 0.27 0.17 0.16 0.20 0.24 0.27 -
P/RPS 0.05 0.05 0.03 0.04 0.07 0.11 0.25 -65.76%
P/EPS 9.38 13.24 13.39 1.83 14.81 26.09 135.00 -83.07%
EY 10.67 7.56 7.47 54.72 6.75 3.83 0.74 491.44%
DY 0.00 0.00 0.00 31.25 25.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.11 0.11 0.42 0.52 0.56 -56.58%

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