[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -59.93%
YoY- -2614.68%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 123,944 79,091 42,734 193,911 114,753 76,102 37,461 121.87%
PBT -7,192 -4,340 -2,394 -10,115 -6,915 -4,170 -2,291 114.24%
Tax 262 -91 -91 -1,846 -617 0 0 -
NP -6,930 -4,431 -2,485 -11,961 -7,532 -4,170 -2,291 109.01%
-
NP to SH -6,930 -4,431 -2,485 -11,819 -7,390 -4,028 -2,149 118.11%
-
Tax Rate - - - - - - - -
Total Cost 130,874 83,522 45,219 205,872 122,285 80,272 39,752 121.14%
-
Net Worth 90,391 97,632 97,893 97,839 105,571 104,429 111,155 -12.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,391 97,632 97,893 97,839 105,571 104,429 111,155 -12.86%
NOSH 753,260 751,016 753,030 752,611 754,081 745,925 741,034 1.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.59% -5.60% -5.82% -6.17% -6.56% -5.48% -6.12% -
ROE -7.67% -4.54% -2.54% -12.08% -7.00% -3.86% -1.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.45 10.53 5.67 25.77 15.22 10.20 5.06 119.29%
EPS -0.92 -0.59 -0.33 -1.57 0.98 -0.54 -0.29 115.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.15 -13.81%
Adjusted Per Share Value based on latest NOSH - 750,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.67 12.55 6.78 30.78 18.21 12.08 5.95 121.75%
EPS -1.10 -0.70 -0.39 -1.88 -1.17 -0.64 -0.34 118.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.155 0.1554 0.1553 0.1676 0.1658 0.1764 -12.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.08 0.09 0.09 0.09 0.06 -
P/RPS 0.36 0.57 1.41 0.35 0.59 0.88 1.19 -54.90%
P/EPS -6.52 -10.17 -24.24 -5.73 -9.18 -16.67 -20.69 -53.65%
EY -15.33 -9.83 -4.13 -17.45 -10.89 -6.00 -4.83 115.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.62 0.69 0.64 0.64 0.40 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 01/09/10 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.09 -
P/RPS 0.36 0.57 1.23 0.35 0.59 0.88 1.78 -65.51%
P/EPS -6.52 -10.17 -21.21 -5.73 -9.18 -16.67 -31.03 -64.62%
EY -15.33 -9.83 -4.71 -17.45 -10.89 -6.00 -3.22 182.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 0.69 0.64 0.64 0.60 -11.43%

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