[PATIMAS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -97.58%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 325,149 225,068 135,528 57,715 245,479 171,756 124,733 89.07%
PBT 8,557 6,332 2,855 1,012 12,031 4,733 3,094 96.66%
Tax -5,716 -5,194 -2,294 -885 -6,778 -3,922 -2,545 71.24%
NP 2,841 1,138 561 127 5,253 811 549 198.28%
-
NP to SH 2,841 1,138 561 127 5,253 811 549 198.28%
-
Tax Rate 66.80% 82.03% 80.35% 87.45% 56.34% 82.86% 82.26% -
Total Cost 322,308 223,930 134,967 57,588 240,226 170,945 124,184 88.53%
-
Net Worth 403,995 68,457 44,000 15,099 90,599 28,835 27,449 497.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 13,032 - - - 2,999 3,003 - -
Div Payout % 458.72% - - - 57.11% 370.37% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 403,995 68,457 44,000 15,099 90,599 28,835 27,449 497.63%
NOSH 260,642 44,453 27,500 10,000 59,999 60,074 59,673 166.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.87% 0.51% 0.41% 0.22% 2.14% 0.47% 0.44% -
ROE 0.70% 1.66% 1.28% 0.84% 5.80% 2.81% 2.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 124.75 506.30 492.83 577.15 409.13 285.91 209.02 -29.04%
EPS -1.09 -2.56 -2.04 -1.27 2.75 1.35 0.92 -
DPS 5.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.55 1.54 1.60 1.51 1.51 0.48 0.46 124.26%
Adjusted Per Share Value based on latest NOSH - 10,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.61 35.73 21.51 9.16 38.96 27.26 19.80 89.06%
EPS 0.45 0.18 0.09 0.02 0.83 0.13 0.09 191.54%
DPS 2.07 0.00 0.00 0.00 0.48 0.48 0.00 -
NAPS 0.6413 0.1087 0.0698 0.024 0.1438 0.0458 0.0436 497.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.24 0.27 0.19 0.15 0.18 0.21 0.25 -
P/RPS 0.19 0.05 0.04 0.03 0.04 0.07 0.12 35.73%
P/EPS 22.02 10.55 9.31 11.81 2.06 15.56 27.17 -13.04%
EY 4.54 9.48 10.74 8.47 48.64 6.43 3.68 14.98%
DY 20.83 0.00 0.00 0.00 27.78 23.81 0.00 -
P/NAPS 0.15 0.18 0.12 0.10 0.12 0.44 0.54 -57.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.22 0.24 0.27 0.17 0.16 0.20 0.24 -
P/RPS 0.18 0.05 0.05 0.03 0.04 0.07 0.11 38.73%
P/EPS 20.18 9.38 13.24 13.39 1.83 14.81 26.09 -15.69%
EY 4.95 10.67 7.56 7.47 54.72 6.75 3.83 18.59%
DY 22.73 0.00 0.00 0.00 31.25 25.00 0.00 -
P/NAPS 0.14 0.16 0.17 0.11 0.11 0.42 0.52 -58.20%

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