[PATIMAS] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 103.42%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 95,477 59,762 63,581 66,392 81,584 59,918 79,690 12.76%
PBT -7,986 -2,868 620 246 -10,517 -6,882 -1,159 260.83%
Tax -883 -6 -156 -98 1,193 -430 -526 41.11%
NP -8,869 -2,874 464 148 -9,324 -7,312 -1,685 201.67%
-
NP to SH -7,588 -2,362 99 294 -8,600 -4,917 -1,926 148.82%
-
Tax Rate - - 25.16% 39.84% - - - -
Total Cost 104,346 62,636 63,117 66,244 90,908 67,230 81,375 17.97%
-
Net Worth 120,561 128,698 134,030 323,400 134,814 76,593 71,004 42.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 120,561 128,698 134,030 323,400 134,814 76,593 71,004 42.18%
NOSH 753,508 75,705 76,153 183,750 57,124 53,562 44,377 557.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.29% -4.81% 0.73% 0.22% -11.43% -12.20% -2.11% -
ROE -6.29% -1.84% 0.07% 0.09% -6.38% -6.42% -2.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.67 78.94 83.49 36.13 142.82 111.87 179.57 -82.84%
EPS -1.00 -3.12 0.13 0.04 -1.24 -7.54 -3.56 -57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 1.70 1.76 1.76 2.36 1.43 1.60 -78.36%
Adjusted Per Share Value based on latest NOSH - 183,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.16 9.49 10.09 10.54 12.95 9.51 12.65 12.78%
EPS -1.20 -0.37 0.02 0.05 -1.37 -0.78 -0.31 145.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.2043 0.2127 0.5133 0.214 0.1216 0.1127 42.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.09 0.14 0.09 0.10 0.12 0.14 -
P/RPS 1.10 0.11 0.17 0.25 0.07 0.11 0.08 471.20%
P/EPS -13.90 -2.88 107.69 56.25 -0.66 -1.31 -3.23 163.86%
EY -7.19 -34.67 0.93 1.78 -150.55 -76.50 -31.00 -62.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.05 0.08 0.05 0.04 0.08 0.09 355.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 29/05/06 07/03/06 29/11/05 30/08/05 -
Price 0.17 0.14 0.09 0.12 0.10 0.11 0.12 -
P/RPS 1.34 0.18 0.11 0.33 0.07 0.10 0.07 611.76%
P/EPS -16.88 -4.49 69.23 75.00 -0.66 -1.20 -2.76 233.33%
EY -5.92 -22.29 1.44 1.33 -150.55 -83.45 -36.17 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.08 0.05 0.07 0.04 0.08 0.07 509.05%

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