[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 107.36%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 114,753 76,102 37,461 192,820 135,414 87,587 41,721 96.18%
PBT -6,915 -4,170 -2,291 2,209 -6,530 -3,089 -1,003 261.81%
Tax -617 0 0 -2,149 -405 -405 -405 32.36%
NP -7,532 -4,170 -2,291 60 -6,935 -3,494 -1,408 205.55%
-
NP to SH -7,390 -4,028 -2,149 470 -6,383 -2,942 -1,390 204.30%
-
Tax Rate - - - 97.28% - - - -
Total Cost 122,285 80,272 39,752 192,760 142,349 91,081 43,129 100.19%
-
Net Worth 105,571 104,429 111,155 117,500 105,131 105,610 115,833 -5.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,571 104,429 111,155 117,500 105,131 105,610 115,833 -5.99%
NOSH 754,081 745,925 741,034 783,333 750,941 754,359 772,222 -1.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -6.56% -5.48% -6.12% 0.03% -5.12% -3.99% -3.37% -
ROE -7.00% -3.86% -1.93% 0.40% -6.07% -2.79% -1.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.22 10.20 5.06 24.62 18.03 11.61 5.40 99.40%
EPS 0.98 -0.54 -0.29 0.06 -0.85 -0.39 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.14 0.14 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 752,967
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.21 12.08 5.95 30.61 21.49 13.90 6.62 96.20%
EPS -1.17 -0.64 -0.34 0.07 -1.01 -0.47 -0.22 204.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1658 0.1764 0.1865 0.1669 0.1676 0.1839 -5.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.09 0.06 0.06 0.08 0.08 0.09 -
P/RPS 0.59 0.88 1.19 0.24 0.44 0.69 1.67 -49.99%
P/EPS -9.18 -16.67 -20.69 100.00 -9.41 -20.51 -50.00 -67.66%
EY -10.89 -6.00 -4.83 1.00 -10.63 -4.88 -2.00 209.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.40 0.40 0.57 0.57 0.60 4.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 26/08/08 28/05/08 -
Price 0.09 0.09 0.09 0.05 0.06 0.08 0.08 -
P/RPS 0.59 0.88 1.78 0.20 0.33 0.69 1.48 -45.80%
P/EPS -9.18 -16.67 -31.03 83.33 -7.06 -20.51 -44.44 -65.02%
EY -10.89 -6.00 -3.22 1.20 -14.17 -4.88 -2.25 185.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.60 0.33 0.43 0.57 0.53 13.38%

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