[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -101.75%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 135,414 87,587 41,721 311,128 222,159 139,532 65,381 62.26%
PBT -6,530 -3,089 -1,003 -7,772 -5,002 -1,662 -1,297 192.88%
Tax -405 -405 -405 -2,595 -1,077 -956 -434 -4.49%
NP -6,935 -3,494 -1,408 -10,367 -6,079 -2,618 -1,731 151.61%
-
NP to SH -6,383 -2,942 -1,390 -8,994 -4,458 -1,593 -2,036 113.76%
-
Tax Rate - - - - - - - -
Total Cost 142,349 91,081 43,129 321,495 228,238 142,150 67,112 64.85%
-
Net Worth 105,131 105,610 115,833 113,315 113,338 121,371 120,651 -8.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,131 105,610 115,833 113,315 113,338 121,371 120,651 -8.74%
NOSH 750,941 754,359 772,222 755,438 755,593 758,571 754,074 -0.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -5.12% -3.99% -3.37% -3.33% -2.74% -1.88% -2.65% -
ROE -6.07% -2.79% -1.20% -7.94% -3.93% -1.31% -1.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.03 11.61 5.40 41.19 29.40 18.39 8.67 62.70%
EPS -0.85 -0.39 -0.18 -1.19 -0.59 -0.21 -0.27 114.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.16 0.16 -8.49%
Adjusted Per Share Value based on latest NOSH - 755,272
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.49 13.90 6.62 49.39 35.26 22.15 10.38 62.22%
EPS -1.01 -0.47 -0.22 -1.43 -0.71 -0.25 -0.32 114.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1676 0.1839 0.1799 0.1799 0.1927 0.1915 -8.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.10 0.11 0.14 0.19 -
P/RPS 0.44 0.69 1.67 0.24 0.37 0.76 2.19 -65.59%
P/EPS -9.41 -20.51 -50.00 -8.40 -18.64 -66.67 -70.37 -73.75%
EY -10.63 -4.88 -2.00 -11.91 -5.36 -1.50 -1.42 281.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.60 0.67 0.73 0.88 1.19 -38.69%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 28/05/08 28/02/08 27/11/07 27/08/07 29/05/07 -
Price 0.06 0.08 0.08 0.09 0.10 0.11 0.14 -
P/RPS 0.33 0.69 1.48 0.22 0.34 0.60 1.61 -65.13%
P/EPS -7.06 -20.51 -44.44 -7.56 -16.95 -52.38 -51.85 -73.43%
EY -14.17 -4.88 -2.25 -13.23 -5.90 -1.91 -1.93 276.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.53 0.60 0.67 0.69 0.88 -37.88%

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