[PATIMAS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -96.78%
YoY- -84.67%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 324,282 242,698 182,780 103,090 493,795 364,748 235,142 23.82%
PBT -16,629 -6,112 770 1,929 14,563 11,587 7,669 -
Tax -867 -2,060 -1,630 -1,611 -4,701 -3,955 -2,467 -50.10%
NP -17,496 -8,172 -860 318 9,862 7,632 5,202 -
-
NP to SH -15,125 -6,525 -1,608 318 9,862 7,632 5,202 -
-
Tax Rate - - 211.69% 83.51% 32.28% 34.13% 32.17% -
Total Cost 341,778 250,870 183,640 102,772 483,933 357,116 229,940 30.14%
-
Net Worth 110,556 65,524 50,745 71,549 255,570 142,763 143,166 -15.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,549 - - - 4,531 - - -
Div Payout % 0.00% - - - 45.95% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 110,556 65,524 50,745 71,549 255,570 142,763 143,166 -15.78%
NOSH 51,662 45,821 31,715 44,166 90,627 89,788 88,923 -30.30%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.40% -3.37% -0.47% 0.31% 2.00% 2.09% 2.21% -
ROE -13.68% -9.96% -3.17% 0.44% 3.86% 5.35% 3.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 627.70 529.66 576.30 233.41 544.86 406.23 264.43 77.66%
EPS -2.41 -11.70 -4.16 -0.72 10.83 8.50 5.85 -
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.14 1.43 1.60 1.62 2.82 1.59 1.61 20.82%
Adjusted Per Share Value based on latest NOSH - 44,166
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.47 38.52 29.01 16.36 78.38 57.90 37.32 23.82%
EPS -2.40 -1.04 -0.26 0.05 1.57 1.21 0.83 -
DPS 0.25 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.1755 0.104 0.0805 0.1136 0.4057 0.2266 0.2272 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.12 0.14 0.16 0.18 0.18 0.18 -
P/RPS 0.02 0.02 0.02 0.07 0.03 0.04 0.07 -56.52%
P/EPS -0.34 -0.84 -2.76 22.22 1.65 2.12 3.08 -
EY -292.77 -118.67 -36.21 4.50 60.45 47.22 32.50 -
DY 30.00 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.05 0.08 0.09 0.10 0.06 0.11 0.11 -40.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 29/11/05 30/08/05 30/05/05 28/02/05 25/11/04 27/08/04 -
Price 0.10 0.11 0.12 0.15 0.16 0.18 0.16 -
P/RPS 0.02 0.02 0.02 0.06 0.03 0.04 0.06 -51.82%
P/EPS -0.34 -0.77 -2.37 20.83 1.47 2.12 2.74 -
EY -292.77 -129.45 -42.25 4.80 68.01 47.22 36.56 -
DY 30.00 0.00 0.00 0.00 31.25 0.00 0.00 -
P/NAPS 0.05 0.08 0.07 0.09 0.06 0.11 0.10 -36.92%

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