[PATIMAS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -11.39%
YoY- -52.61%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,796 5,814 2,762 26,999 23,088 18,520 11,533 -10.28%
PBT -9,582 -9,706 -2,551 -36,385 -30,641 -13,506 -4,927 55.61%
Tax 683 683 683 2,274 0 0 0 -
NP -8,899 -9,023 -1,868 -34,111 -30,641 -13,506 -4,927 48.15%
-
NP to SH -8,902 -9,028 -1,866 -34,265 -30,760 -13,446 -4,880 49.13%
-
Tax Rate - - - - - - - -
Total Cost 18,695 14,837 4,630 61,110 53,729 32,026 16,460 8.83%
-
Net Worth -58,237 58,514 -50,890 -48,374 -39,844 -24,747 22,874 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div -8,901 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -58,237 58,514 -50,890 -48,374 -39,844 -24,747 22,874 -
NOSH 831,962 835,925 848,181 806,235 796,891 824,907 762,500 5.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -90.84% -155.19% -67.63% -126.34% -132.71% -72.93% -42.72% -
ROE 0.00% -15.43% 0.00% 0.00% 0.00% 0.00% -21.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.18 0.70 0.33 3.35 2.90 2.25 1.51 -15.12%
EPS -1.07 -1.08 -0.22 -4.25 -3.86 -1.63 -0.64 40.73%
DPS -1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 0.07 -0.06 -0.06 -0.05 -0.03 0.03 -
Adjusted Per Share Value based on latest NOSH - 815,116
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.55 0.92 0.44 4.29 3.66 2.94 1.83 -10.45%
EPS -1.41 -1.43 -0.30 -5.44 -4.88 -2.13 -0.77 49.51%
DPS -1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0924 0.0929 -0.0808 -0.0768 -0.0632 -0.0393 0.0363 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.01 0.04 0.045 0.04 0.04 0.03 0.08 -
P/RPS 0.85 5.75 13.82 1.19 1.38 1.34 5.29 -70.34%
P/EPS -0.93 -3.70 -20.45 -0.94 -1.04 -1.84 -12.50 -82.22%
EY -107.00 -27.00 -4.89 -106.25 -96.50 -54.33 -8.00 460.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.00 0.00 0.00 0.00 2.67 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 31/05/13 28/02/13 30/11/12 01/11/12 -
Price 0.01 0.01 0.04 0.055 0.045 0.03 0.03 -
P/RPS 0.85 1.44 12.28 1.64 1.55 1.34 1.98 -43.00%
P/EPS -0.93 -0.93 -18.18 -1.29 -1.17 -1.84 -4.69 -65.89%
EY -107.00 -108.00 -5.50 -77.27 -85.78 -54.33 -21.33 192.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.14 0.00 0.00 0.00 0.00 1.00 -

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