[PATIMAS] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -221.25%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 82,627 74,151 65,381 95,477 59,762 63,581 66,392 15.68%
PBT -3,340 -365 -1,297 -7,986 -2,868 620 246 -
Tax -121 -522 -434 -883 -6 -156 -98 15.07%
NP -3,461 -887 -1,731 -8,869 -2,874 464 148 -
-
NP to SH -2,865 443 -2,036 -7,588 -2,362 99 294 -
-
Tax Rate - - - - - 25.16% 39.84% -
Total Cost 86,088 75,038 67,112 104,346 62,636 63,117 66,244 19.06%
-
Net Worth 113,092 118,133 120,651 120,561 128,698 134,030 323,400 -50.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 113,092 118,133 120,651 120,561 128,698 134,030 323,400 -50.33%
NOSH 753,947 738,333 754,074 753,508 75,705 76,153 183,750 156.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.19% -1.20% -2.65% -9.29% -4.81% 0.73% 0.22% -
ROE -2.53% 0.38% -1.69% -6.29% -1.84% 0.07% 0.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.96 10.04 8.67 12.67 78.94 83.49 36.13 -54.82%
EPS -0.38 0.06 -0.27 -1.00 -3.12 0.13 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.16 1.70 1.76 1.76 -80.60%
Adjusted Per Share Value based on latest NOSH - 753,508
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.12 11.77 10.38 15.16 9.49 10.09 10.54 15.70%
EPS -0.45 0.07 -0.32 -1.20 -0.37 0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1875 0.1915 0.1914 0.2043 0.2127 0.5133 -50.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.11 0.14 0.19 0.14 0.09 0.14 0.09 -
P/RPS 1.00 1.39 2.19 1.10 0.11 0.17 0.25 151.77%
P/EPS -28.95 233.33 -70.37 -13.90 -2.88 107.69 56.25 -
EY -3.45 0.43 -1.42 -7.19 -34.67 0.93 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 1.19 0.88 0.05 0.08 0.05 496.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 29/05/07 28/02/07 30/11/06 29/08/06 29/05/06 -
Price 0.10 0.11 0.14 0.17 0.14 0.09 0.12 -
P/RPS 0.91 1.10 1.61 1.34 0.18 0.11 0.33 96.52%
P/EPS -26.32 183.33 -51.85 -16.88 -4.49 69.23 75.00 -
EY -3.80 0.55 -1.93 -5.92 -22.29 1.44 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.88 1.06 0.08 0.05 0.07 350.18%

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