[PATIMAS] QoQ Cumulative Quarter Result on 31-Mar-2011

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 85.76%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 150,916 114,199 77,452 34,614 175,523 123,944 79,091 53.66%
PBT -12,755 -9,794 -5,198 -2,297 -14,420 -7,192 -4,340 104.77%
Tax -70 -70 0 0 -1,708 262 -91 -16.00%
NP -12,825 -9,864 -5,198 -2,297 -16,128 -6,930 -4,431 102.70%
-
NP to SH -12,825 -9,864 -5,198 -2,297 -16,128 -6,930 -4,431 102.70%
-
Tax Rate - - - - - - - -
Total Cost 163,741 124,063 82,650 36,911 191,651 130,874 83,522 56.44%
-
Net Worth 67,500 75,297 75,333 81,506 82,638 90,391 97,632 -21.75%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 67,500 75,297 75,333 81,506 82,638 90,391 97,632 -21.75%
NOSH 749,999 752,977 753,333 740,967 751,262 753,260 751,016 -0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.50% -8.64% -6.71% -6.64% -9.19% -5.59% -5.60% -
ROE -19.00% -13.10% -6.90% -2.82% -19.52% -7.67% -4.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.12 15.17 10.28 4.67 23.36 16.45 10.53 53.79%
EPS -1.71 -1.31 0.69 -0.31 -2.15 -0.92 -0.59 102.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.12 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 740,967
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.95 18.13 12.29 5.49 27.86 19.67 12.55 53.67%
EPS -2.04 -1.57 -0.83 -0.36 -2.56 -1.10 -0.70 103.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1071 0.1195 0.1196 0.1294 0.1312 0.1435 0.155 -21.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.07 0.06 0.07 0.07 0.06 0.06 0.06 -
P/RPS 0.00 0.00 0.00 0.00 0.26 0.36 0.57 -
P/EPS 0.00 0.00 0.00 0.00 -2.79 -6.52 -10.17 -
EY 0.00 0.00 0.00 0.00 -35.78 -15.33 -9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.55 0.50 0.46 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 25/11/10 01/09/10 -
Price 0.07 0.06 0.06 0.07 0.07 0.06 0.06 -
P/RPS 0.00 0.00 0.00 0.00 0.30 0.36 0.57 -
P/EPS 0.00 0.00 0.00 0.00 -3.26 -6.52 -10.17 -
EY 0.00 0.00 0.00 0.00 -30.67 -15.33 -9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.64 0.50 0.46 -

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