[PATIMAS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -240.73%
YoY- -146.01%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 271,475 287,584 324,282 371,745 441,433 493,298 493,795 -32.96%
PBT -16,533 -18,312 -16,629 -3,136 7,664 13,153 14,563 -
Tax 509 139 -1,374 -3,313 -4,371 -5,047 -4,701 -
NP -16,024 -18,173 -18,003 -6,449 3,293 8,106 9,862 -
-
NP to SH -13,124 -15,149 -15,125 -4,295 3,052 8,106 9,862 -
-
Tax Rate - - - - 57.03% 38.37% 32.28% -
Total Cost 287,499 305,757 342,285 378,194 438,140 485,192 483,933 -29.39%
-
Net Worth 76,153 323,400 134,814 76,593 71,004 71,549 151,779 -36.93%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 4,684 4,684 4,684 4,684 -
Div Payout % - - - 0.00% 153.49% 57.79% 47.50% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,153 323,400 134,814 76,593 71,004 71,549 151,779 -36.93%
NOSH 76,153 183,750 57,124 53,562 44,377 44,166 93,690 -12.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.90% -6.32% -5.55% -1.73% 0.75% 1.64% 2.00% -
ROE -17.23% -4.68% -11.22% -5.61% 4.30% 11.33% 6.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 356.48 156.51 567.67 694.05 994.71 1,116.90 527.05 -23.00%
EPS -17.23 -8.24 -26.48 -8.02 6.88 18.35 10.53 -
DPS 0.00 0.00 0.00 8.75 10.56 10.61 5.00 -
NAPS 1.00 1.76 2.36 1.43 1.60 1.62 1.62 -27.56%
Adjusted Per Share Value based on latest NOSH - 53,562
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.09 45.65 51.47 59.01 70.07 78.30 78.38 -32.96%
EPS -2.08 -2.40 -2.40 -0.68 0.48 1.29 1.57 -
DPS 0.00 0.00 0.00 0.74 0.74 0.74 0.74 -
NAPS 0.1209 0.5133 0.214 0.1216 0.1127 0.1136 0.2409 -36.92%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.09 0.10 0.12 0.14 0.16 0.18 -
P/RPS 0.04 0.06 0.02 0.02 0.01 0.01 0.03 21.20%
P/EPS -0.81 -1.09 -0.38 -1.50 2.04 0.87 1.71 -
EY -123.10 -91.60 -264.77 -66.82 49.12 114.71 58.48 -
DY 0.00 0.00 0.00 72.88 75.40 66.29 27.78 -
P/NAPS 0.14 0.05 0.04 0.08 0.09 0.10 0.11 17.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 07/03/06 29/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.09 0.12 0.10 0.11 0.12 0.15 0.16 -
P/RPS 0.03 0.08 0.02 0.02 0.01 0.01 0.03 0.00%
P/EPS -0.52 -1.46 -0.38 -1.37 1.74 0.82 1.52 -
EY -191.48 -68.70 -264.77 -72.90 57.31 122.35 65.79 -
DY 0.00 0.00 0.00 79.51 87.97 70.71 31.25 -
P/NAPS 0.09 0.07 0.04 0.08 0.07 0.09 0.10 -6.80%

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