[PATIMAS] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -60.81%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,533 36,195 36,716 36,748 42,838 34,614 51,579 -63.19%
PBT -4,927 -8,622 -2,960 -4,595 -2,901 -2,297 -7,228 -22.56%
Tax 0 -1,005 0 -70 0 0 -1,970 -
NP -4,927 -9,627 -2,960 -4,665 -2,901 -2,297 -9,198 -34.06%
-
NP to SH -4,880 -9,627 -2,960 -4,665 -2,901 -2,297 -9,198 -34.48%
-
Tax Rate - - - - - - - -
Total Cost 16,460 45,822 39,676 41,413 45,739 36,911 60,777 -58.17%
-
Net Worth 22,874 60,168 68,307 75,241 74,384 81,506 82,451 -57.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,874 60,168 68,307 75,241 74,384 81,506 82,451 -57.49%
NOSH 762,500 752,109 758,974 752,419 743,846 740,967 749,561 1.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -42.72% -26.60% -8.06% -12.69% -6.77% -6.64% -17.83% -
ROE -21.33% -16.00% -4.33% -6.20% -3.90% -2.82% -11.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.51 4.81 4.84 4.88 5.76 4.67 6.88 -63.64%
EPS -0.64 -1.28 -0.39 -0.62 0.39 -0.31 -1.22 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.08 0.09 0.10 0.10 0.11 0.11 -57.97%
Adjusted Per Share Value based on latest NOSH - 752,419
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.83 5.75 5.83 5.83 6.80 5.49 8.19 -63.21%
EPS -0.77 -1.53 -0.47 -0.74 -0.46 -0.36 -1.46 -34.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0955 0.1084 0.1194 0.1181 0.1294 0.1309 -57.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.08 0.07 0.06 0.07 0.07 0.06 -
P/RPS 5.29 1.66 0.00 0.00 0.00 0.00 0.87 233.50%
P/EPS -12.50 -6.25 0.00 0.00 0.00 0.00 -4.89 87.06%
EY -8.00 -16.00 0.00 0.00 0.00 0.00 -20.45 -46.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.00 0.00 0.00 0.00 0.00 0.55 186.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 01/11/12 29/05/12 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 -
Price 0.03 0.06 0.07 0.06 0.06 0.07 0.07 -
P/RPS 1.98 1.25 0.00 0.00 0.00 0.00 1.02 55.67%
P/EPS -4.69 -4.69 0.00 0.00 0.00 0.00 -5.70 -12.20%
EY -21.33 -21.33 0.00 0.00 0.00 0.00 -17.53 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.00 0.00 0.00 0.00 0.64 34.68%

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