[PATIMAS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
03-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -87.42%
YoY- -91.87%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 73,723 47,023 62,091 62,642 58,421 50,090 28,569 87.81%
PBT 7,297 1,639 1,977 1,117 2,752 4,931 631 409.10%
Tax -2,855 -1,377 -1,545 -1,000 -1,822 -1,947 23 -
NP 4,442 262 432 117 930 2,984 654 257.39%
-
NP to SH 4,442 262 432 117 930 2,984 654 257.39%
-
Tax Rate 39.13% 84.01% 78.15% 89.53% 66.21% 39.48% -3.65% -
Total Cost 69,281 46,761 61,659 62,525 57,491 47,106 27,915 83.00%
-
Net Worth 59,927 28,581 27,599 28,079 28,200 0 60,294 -0.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,996 - - - 3,000 - - -
Div Payout % 67.45% - - - 322.58% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 59,927 28,581 27,599 28,079 28,200 0 60,294 -0.40%
NOSH 59,927 59,545 59,999 58,499 60,000 59,894 60,294 -0.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.03% 0.56% 0.70% 0.19% 1.59% 5.96% 2.29% -
ROE 7.41% 0.92% 1.57% 0.42% 3.30% 0.00% 1.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.02 78.97 103.49 107.08 97.37 83.63 47.38 88.58%
EPS 5.89 0.44 0.72 0.20 1.55 4.97 1.09 206.99%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 0.48 0.46 0.48 0.47 0.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 58,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.70 7.46 9.86 9.94 9.27 7.95 4.53 87.92%
EPS 0.71 0.04 0.07 0.02 0.15 0.47 0.10 268.09%
DPS 0.48 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.0951 0.0454 0.0438 0.0446 0.0448 0.00 0.0957 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.18 0.21 0.25 0.27 0.26 0.20 0.21 -
P/RPS 0.15 0.27 0.24 0.25 0.27 0.24 0.44 -51.10%
P/EPS 2.43 47.73 34.72 135.00 16.77 4.01 19.36 -74.83%
EY 41.18 2.10 2.88 0.74 5.96 24.91 5.17 297.33%
DY 27.78 0.00 0.00 0.00 19.23 0.00 0.00 -
P/NAPS 0.18 0.44 0.54 0.56 0.55 0.00 0.21 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 03/06/02 26/02/02 29/11/01 28/08/01 -
Price 0.16 0.20 0.24 0.27 0.26 0.24 0.26 -
P/RPS 0.13 0.25 0.23 0.25 0.27 0.29 0.55 -61.67%
P/EPS 2.16 45.45 33.33 135.00 16.77 4.82 23.97 -79.81%
EY 46.33 2.20 3.00 0.74 5.96 20.76 4.17 395.73%
DY 31.25 0.00 0.00 0.00 19.23 0.00 0.00 -
P/NAPS 0.16 0.42 0.52 0.56 0.55 0.00 0.26 -27.58%

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