[PATIMAS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -557.23%
YoY- -54.6%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,911 114,753 76,102 37,461 192,820 135,414 87,587 69.62%
PBT -10,115 -6,915 -4,170 -2,291 2,209 -6,530 -3,089 120.03%
Tax -1,846 -617 0 0 -2,149 -405 -405 174.14%
NP -11,961 -7,532 -4,170 -2,291 60 -6,935 -3,494 126.63%
-
NP to SH -11,819 -7,390 -4,028 -2,149 470 -6,383 -2,942 152.07%
-
Tax Rate - - - - 97.28% - - -
Total Cost 205,872 122,285 80,272 39,752 192,760 142,349 91,081 71.97%
-
Net Worth 97,839 105,571 104,429 111,155 117,500 105,131 105,610 -4.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 97,839 105,571 104,429 111,155 117,500 105,131 105,610 -4.95%
NOSH 752,611 754,081 745,925 741,034 783,333 750,941 754,359 -0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.17% -6.56% -5.48% -6.12% 0.03% -5.12% -3.99% -
ROE -12.08% -7.00% -3.86% -1.93% 0.40% -6.07% -2.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.77 15.22 10.20 5.06 24.62 18.03 11.61 69.91%
EPS -1.57 0.98 -0.54 -0.29 0.06 -0.85 -0.39 152.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.15 0.15 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 741,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.78 18.21 12.08 5.95 30.61 21.49 13.90 69.64%
EPS -1.88 -1.17 -0.64 -0.34 0.07 -1.01 -0.47 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1676 0.1658 0.1764 0.1865 0.1669 0.1676 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.09 0.06 0.06 0.08 0.08 -
P/RPS 0.35 0.59 0.88 1.19 0.24 0.44 0.69 -36.31%
P/EPS -5.73 -9.18 -16.67 -20.69 100.00 -9.41 -20.51 -57.16%
EY -17.45 -10.89 -6.00 -4.83 1.00 -10.63 -4.88 133.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.64 0.40 0.40 0.57 0.57 13.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.09 0.09 0.09 0.09 0.05 0.06 0.08 -
P/RPS 0.35 0.59 0.88 1.78 0.20 0.33 0.69 -36.31%
P/EPS -5.73 -9.18 -16.67 -31.03 83.33 -7.06 -20.51 -57.16%
EY -17.45 -10.89 -6.00 -3.22 1.20 -14.17 -4.88 133.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.64 0.60 0.33 0.43 0.57 13.54%

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