[PATIMAS] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 32.95%
YoY- 120.23%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,555 103,587 100,081 89,540 77,813 57,715 73,723 47.17%
PBT 4,330 3,339 2,225 3,477 1,843 1,012 7,297 -29.40%
Tax -1,202 -1,265 -522 -2,900 -1,409 -885 -2,855 -43.85%
NP 3,128 2,074 1,703 577 434 127 4,442 -20.86%
-
NP to SH 3,128 2,074 1,703 577 434 127 4,442 -20.86%
-
Tax Rate 27.76% 37.89% 23.46% 83.41% 76.45% 87.45% 39.13% -
Total Cost 128,427 101,513 98,378 88,963 77,379 57,588 69,281 50.95%
-
Net Worth 132,528 157,060 180,797 170,880 90,181 15,099 59,927 69.82%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,832 - - - 2,996 -
Div Payout % - - 342.47% - - - 67.45% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 132,528 157,060 180,797 170,880 90,181 15,099 59,927 69.82%
NOSH 82,315 100,679 116,643 110,961 56,363 10,000 59,927 23.59%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.38% 2.00% 1.70% 0.64% 0.56% 0.22% 6.03% -
ROE 2.36% 1.32% 0.94% 0.34% 0.48% 0.84% 7.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 159.82 102.89 85.80 80.69 138.06 577.15 123.02 19.08%
EPS 3.80 2.06 1.46 -0.52 -0.77 -1.27 5.89 -25.35%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.61 1.56 1.55 1.54 1.60 1.51 1.00 37.40%
Adjusted Per Share Value based on latest NOSH - 110,961
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.88 16.44 15.89 14.21 12.35 9.16 11.70 47.18%
EPS 0.50 0.33 0.27 0.09 0.07 0.02 0.71 -20.86%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.48 -
NAPS 0.2104 0.2493 0.287 0.2712 0.1431 0.024 0.0951 69.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.19 0.24 0.27 0.19 0.15 0.18 -
P/RPS 0.11 0.18 0.28 0.33 0.14 0.03 0.15 -18.69%
P/EPS 4.74 9.22 16.44 51.92 24.68 11.81 2.43 56.17%
EY 21.11 10.84 6.08 1.93 4.05 8.47 41.18 -35.97%
DY 0.00 0.00 20.83 0.00 0.00 0.00 27.78 -
P/NAPS 0.11 0.12 0.15 0.18 0.12 0.10 0.18 -28.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 20/11/03 26/08/03 26/05/03 28/02/03 -
Price 0.16 0.16 0.22 0.24 0.27 0.17 0.16 -
P/RPS 0.10 0.16 0.26 0.30 0.20 0.03 0.13 -16.06%
P/EPS 4.21 7.77 15.07 46.15 35.06 13.39 2.16 56.09%
EY 23.75 12.88 6.64 2.17 2.85 7.47 46.33 -35.97%
DY 0.00 0.00 22.73 0.00 0.00 0.00 31.25 -
P/NAPS 0.10 0.10 0.14 0.16 0.17 0.11 0.16 -26.92%

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