[PATIMAS] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -9.82%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,999 59,283 91,431 121,192 152,497 150,916 160,458 -69.48%
PBT -36,386 -39,264 -25,089 -21,104 -19,078 -12,753 -16,909 66.60%
Tax 2,274 -1,005 -1,005 -1,075 -1,075 -70 -1,499 -
NP -34,112 -40,269 -26,094 -22,179 -20,153 -12,823 -18,408 50.81%
-
NP to SH -34,266 -40,388 -26,034 -22,132 -20,153 -12,823 -18,408 51.26%
-
Tax Rate - - - - - - - -
Total Cost 61,111 99,552 117,525 143,371 172,650 163,739 178,866 -51.09%
-
Net Worth -48,906 -39,894 -24,712 22,874 60,168 68,307 75,241 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth -48,906 -39,894 -24,712 22,874 60,168 68,307 75,241 -
NOSH 815,116 797,880 823,750 762,500 752,109 758,974 752,419 5.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -126.35% -67.93% -28.54% -18.30% -13.22% -8.50% -11.47% -
ROE 0.00% 0.00% 0.00% -96.75% -33.49% -18.77% -24.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.31 7.43 11.10 15.89 20.28 19.88 21.33 -71.08%
EPS -4.20 -5.06 -3.16 -2.90 -2.68 -1.69 -2.45 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.05 -0.03 0.03 0.08 0.09 0.10 -
Adjusted Per Share Value based on latest NOSH - 762,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.29 9.41 14.51 19.24 24.21 23.95 25.47 -69.46%
EPS -5.44 -6.41 -4.13 -3.51 -3.20 -2.04 -2.92 51.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0776 -0.0633 -0.0392 0.0363 0.0955 0.1084 0.1194 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.04 0.04 0.03 0.08 0.08 0.07 0.06 -
P/RPS 1.21 0.54 0.27 0.50 0.39 0.35 0.28 165.07%
P/EPS -0.95 -0.79 -0.95 -2.76 -2.99 -4.14 -2.45 -46.79%
EY -105.10 -126.55 -105.35 -36.28 -33.49 -24.14 -40.78 87.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.67 1.00 0.78 0.60 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 01/11/12 29/05/12 28/02/12 30/11/11 -
Price 0.055 0.045 0.03 0.03 0.06 0.07 0.06 -
P/RPS 1.66 0.61 0.27 0.19 0.30 0.35 0.28 227.21%
P/EPS -1.31 -0.89 -0.95 -1.03 -2.24 -4.14 -2.45 -34.09%
EY -76.43 -112.49 -105.35 -96.75 -44.66 -24.14 -40.78 51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.00 0.75 0.78 0.60 -

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