[PATIMAS] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -6.25%
YoY- -32.9%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 152,497 150,916 160,458 168,563 162,082 175,523 203,102 -17.37%
PBT -19,078 -12,753 -16,909 -15,165 -14,210 -14,419 -10,392 49.87%
Tax -1,075 -70 -1,499 -1,077 -1,077 -1,709 -967 7.30%
NP -20,153 -12,823 -18,408 -16,242 -15,287 -16,128 -11,359 46.50%
-
NP to SH -20,153 -12,823 -18,408 -16,242 -15,287 -16,128 -11,358 46.51%
-
Tax Rate - - - - - - - -
Total Cost 172,650 163,739 178,866 184,805 177,369 191,651 214,461 -13.44%
-
Net Worth 60,168 68,307 75,241 74,384 81,506 82,451 90,872 -24.01%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 60,168 68,307 75,241 74,384 81,506 82,451 90,872 -24.01%
NOSH 752,109 758,974 752,419 743,846 740,967 749,561 757,272 -0.45%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -13.22% -8.50% -11.47% -9.64% -9.43% -9.19% -5.59% -
ROE -33.49% -18.77% -24.47% -21.84% -18.76% -19.56% -12.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.28 19.88 21.33 22.66 21.87 23.42 26.82 -16.98%
EPS -2.68 -1.69 -2.45 -2.18 -2.06 -2.15 -1.50 47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.11 0.11 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 743,846
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.21 23.95 25.47 26.76 25.73 27.86 32.24 -17.36%
EPS -3.20 -2.04 -2.92 -2.58 -2.43 -2.56 -1.80 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.1084 0.1194 0.1181 0.1294 0.1309 0.1442 -24.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.08 0.07 0.06 0.07 0.07 0.06 0.06 -
P/RPS 0.39 0.35 0.28 0.31 0.32 0.26 0.22 46.42%
P/EPS -2.99 -4.14 -2.45 -3.21 -3.39 -2.79 -4.00 -17.62%
EY -33.49 -24.14 -40.78 -31.19 -29.47 -35.86 -25.00 21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.60 0.70 0.64 0.55 0.50 58.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 25/11/10 -
Price 0.06 0.07 0.06 0.06 0.07 0.07 0.06 -
P/RPS 0.30 0.35 0.28 0.26 0.32 0.30 0.22 22.94%
P/EPS -2.24 -4.14 -2.45 -2.75 -3.39 -3.25 -4.00 -32.03%
EY -44.66 -24.14 -40.78 -36.39 -29.47 -30.74 -25.00 47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.60 0.60 0.64 0.64 0.50 31.00%

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