[PATIMAS] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 8.8%
YoY- -41.21%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,707 14,293 18,228 26,999 59,283 91,431 121,192 -76.51%
PBT -15,326 -32,585 -34,010 -36,386 -39,264 -25,089 -21,104 -19.15%
Tax 2,957 2,957 2,957 2,274 -1,005 -1,005 -1,075 -
NP -12,369 -29,628 -31,053 -34,112 -40,269 -26,094 -22,179 -32.17%
-
NP to SH -12,407 -29,847 -31,252 -34,266 -40,388 -26,034 -22,132 -31.94%
-
Tax Rate - - - - - - - -
Total Cost 26,076 43,921 49,281 61,111 99,552 117,525 143,371 -67.79%
-
Net Worth -44,100 58,295 -50,890 -48,906 -39,894 -24,712 22,874 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 125 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -44,100 58,295 -50,890 -48,906 -39,894 -24,712 22,874 -
NOSH 630,000 832,790 848,181 815,116 797,880 823,750 762,500 -11.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -90.24% -207.29% -170.36% -126.35% -67.93% -28.54% -18.30% -
ROE 0.00% -51.20% 0.00% 0.00% 0.00% 0.00% -96.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.18 1.72 2.15 3.31 7.43 11.10 15.89 -73.30%
EPS -1.97 -3.58 -3.68 -4.20 -5.06 -3.16 -2.90 -22.66%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 0.07 -0.06 -0.06 -0.05 -0.03 0.03 -
Adjusted Per Share Value based on latest NOSH - 848,181
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.18 2.27 2.89 4.29 9.41 14.51 19.24 -76.49%
EPS -1.97 -4.74 -4.96 -5.44 -6.41 -4.13 -3.51 -31.88%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 0.0925 -0.0808 -0.0776 -0.0633 -0.0392 0.0363 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.01 0.04 0.045 0.04 0.04 0.03 0.08 -
P/RPS 0.46 2.33 2.09 1.21 0.54 0.27 0.50 -5.39%
P/EPS -0.51 -1.12 -1.22 -0.95 -0.79 -0.95 -2.76 -67.45%
EY -196.94 -89.60 -81.88 -105.10 -126.55 -105.35 -36.28 207.92%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.00 0.00 0.00 0.00 2.67 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 31/05/13 28/02/13 30/11/12 01/11/12 -
Price 0.01 0.01 0.04 0.055 0.045 0.03 0.03 -
P/RPS 0.46 0.58 1.86 1.66 0.61 0.27 0.19 80.01%
P/EPS -0.51 -0.28 -1.09 -1.31 -0.89 -0.95 -1.03 -37.33%
EY -196.94 -358.40 -92.11 -76.43 -112.49 -105.35 -96.75 60.40%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.14 0.00 0.00 0.00 0.00 1.00 -

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