[PATIMAS] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 50.82%
YoY- 620.74%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 103,090 129,047 129,606 131,555 103,587 100,081 89,540 9.84%
PBT 1,929 2,976 3,918 4,330 3,339 2,225 3,477 -32.45%
Tax -1,611 -746 -1,488 -1,202 -1,265 -522 -2,900 -32.39%
NP 318 2,230 2,430 3,128 2,074 1,703 577 -32.75%
-
NP to SH 318 2,230 2,430 3,128 2,074 1,703 577 -32.75%
-
Tax Rate 83.51% 25.07% 37.98% 27.76% 37.89% 23.46% 83.41% -
Total Cost 102,772 126,817 127,176 128,427 101,513 98,378 88,963 10.08%
-
Net Worth 71,549 151,779 145,251 132,528 157,060 180,797 170,880 -44.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,684 - - - 5,832 - -
Div Payout % - 210.07% - - - 342.47% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 71,549 151,779 145,251 132,528 157,060 180,797 170,880 -44.00%
NOSH 44,166 93,690 91,353 82,315 100,679 116,643 110,961 -45.85%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.31% 1.73% 1.87% 2.38% 2.00% 1.70% 0.64% -
ROE 0.44% 1.47% 1.67% 2.36% 1.32% 0.94% 0.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 233.41 137.74 141.87 159.82 102.89 85.80 80.69 102.88%
EPS -0.72 2.33 2.66 3.80 2.06 1.46 -0.52 24.20%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.62 1.62 1.59 1.61 1.56 1.55 1.54 3.43%
Adjusted Per Share Value based on latest NOSH - 82,315
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.36 20.48 20.57 20.88 16.44 15.89 14.21 9.83%
EPS 0.05 0.35 0.39 0.50 0.33 0.27 0.09 -32.39%
DPS 0.00 0.74 0.00 0.00 0.00 0.93 0.00 -
NAPS 0.1136 0.2409 0.2306 0.2104 0.2493 0.287 0.2712 -43.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.18 0.18 0.18 0.19 0.24 0.27 -
P/RPS 0.07 0.13 0.13 0.11 0.18 0.28 0.33 -64.39%
P/EPS 22.22 7.56 6.77 4.74 9.22 16.44 51.92 -43.18%
EY 4.50 13.22 14.78 21.11 10.84 6.08 1.93 75.74%
DY 0.00 27.78 0.00 0.00 0.00 20.83 0.00 -
P/NAPS 0.10 0.11 0.11 0.11 0.12 0.15 0.18 -32.39%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 27/02/04 20/11/03 -
Price 0.15 0.16 0.18 0.16 0.16 0.22 0.24 -
P/RPS 0.06 0.12 0.13 0.10 0.16 0.26 0.30 -65.76%
P/EPS 20.83 6.72 6.77 4.21 7.77 15.07 46.15 -41.13%
EY 4.80 14.88 14.78 23.75 12.88 6.64 2.17 69.68%
DY 0.00 31.25 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 0.09 0.10 0.11 0.10 0.10 0.14 0.16 -31.83%

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