[PATIMAS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 56.27%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 493,298 493,795 464,829 424,763 371,021 325,149 298,791 39.64%
PBT 13,153 14,563 13,812 13,371 10,884 8,557 13,629 -2.34%
Tax -5,047 -4,701 -4,477 -5,889 -6,096 -5,716 -8,049 -26.72%
NP 8,106 9,862 9,335 7,482 4,788 2,841 5,580 28.23%
-
NP to SH 8,106 9,862 9,335 7,482 4,788 2,841 5,580 28.23%
-
Tax Rate 38.37% 32.28% 32.41% 44.04% 56.01% 66.80% 59.06% -
Total Cost 485,192 483,933 455,494 417,281 366,233 322,308 293,211 39.85%
-
Net Worth 71,549 151,779 145,251 132,528 157,060 180,797 170,880 -44.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,684 4,684 5,832 5,832 5,832 5,832 2,996 34.66%
Div Payout % 57.79% 47.50% 62.48% 77.95% 121.81% 205.29% 53.70% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 71,549 151,779 145,251 132,528 157,060 180,797 170,880 -44.00%
NOSH 44,166 93,690 91,353 82,315 100,679 116,643 110,961 -45.85%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.64% 2.00% 2.01% 1.76% 1.29% 0.87% 1.87% -
ROE 11.33% 6.50% 6.43% 5.65% 3.05% 1.57% 3.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,116.90 527.05 508.83 516.02 368.52 278.75 269.27 157.93%
EPS 18.35 10.53 10.22 9.09 4.76 2.44 5.03 136.79%
DPS 10.61 5.00 6.38 7.09 5.79 5.00 2.70 148.81%
NAPS 1.62 1.62 1.59 1.61 1.56 1.55 1.54 3.43%
Adjusted Per Share Value based on latest NOSH - 82,315
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.30 78.38 73.78 67.42 58.89 51.61 47.43 39.63%
EPS 1.29 1.57 1.48 1.19 0.76 0.45 0.89 28.04%
DPS 0.74 0.74 0.93 0.93 0.93 0.93 0.48 33.41%
NAPS 0.1136 0.2409 0.2306 0.2104 0.2493 0.287 0.2712 -43.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.18 0.18 0.18 0.19 0.24 0.27 -
P/RPS 0.01 0.03 0.04 0.03 0.05 0.09 0.10 -78.42%
P/EPS 0.87 1.71 1.76 1.98 4.00 9.85 5.37 -70.24%
EY 114.71 58.48 56.77 50.50 25.03 10.15 18.63 235.56%
DY 66.29 27.78 35.47 39.36 30.49 20.83 10.00 252.47%
P/NAPS 0.10 0.11 0.11 0.11 0.12 0.15 0.18 -32.39%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 27/02/04 20/11/03 -
Price 0.15 0.16 0.18 0.16 0.16 0.22 0.24 -
P/RPS 0.01 0.03 0.04 0.03 0.04 0.08 0.09 -76.85%
P/EPS 0.82 1.52 1.76 1.76 3.36 9.03 4.77 -69.04%
EY 122.35 65.79 56.77 56.81 29.72 11.07 20.95 223.95%
DY 70.71 31.25 35.47 44.28 36.21 22.73 11.25 240.19%
P/NAPS 0.09 0.10 0.11 0.10 0.10 0.14 0.16 -31.83%

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