[PATIMAS] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -17.63%
YoY- -41.43%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 18,228 26,999 59,283 91,431 121,192 152,497 150,916 -75.59%
PBT -34,010 -36,386 -39,264 -25,089 -21,104 -19,078 -12,753 92.42%
Tax 2,957 2,274 -1,005 -1,005 -1,075 -1,075 -70 -
NP -31,053 -34,112 -40,269 -26,094 -22,179 -20,153 -12,823 80.43%
-
NP to SH -31,252 -34,266 -40,388 -26,034 -22,132 -20,153 -12,823 81.20%
-
Tax Rate - - - - - - - -
Total Cost 49,281 61,111 99,552 117,525 143,371 172,650 163,739 -55.12%
-
Net Worth -50,890 -48,906 -39,894 -24,712 22,874 60,168 68,307 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -50,890 -48,906 -39,894 -24,712 22,874 60,168 68,307 -
NOSH 848,181 815,116 797,880 823,750 762,500 752,109 758,974 7.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -170.36% -126.35% -67.93% -28.54% -18.30% -13.22% -8.50% -
ROE 0.00% 0.00% 0.00% 0.00% -96.75% -33.49% -18.77% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.15 3.31 7.43 11.10 15.89 20.28 19.88 -77.33%
EPS -3.68 -4.20 -5.06 -3.16 -2.90 -2.68 -1.69 68.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.06 -0.05 -0.03 0.03 0.08 0.09 -
Adjusted Per Share Value based on latest NOSH - 823,750
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.89 4.29 9.41 14.51 19.24 24.21 23.95 -75.61%
EPS -4.96 -5.44 -6.41 -4.13 -3.51 -3.20 -2.04 80.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0808 -0.0776 -0.0633 -0.0392 0.0363 0.0955 0.1084 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.045 0.04 0.04 0.03 0.08 0.08 0.07 -
P/RPS 2.09 1.21 0.54 0.27 0.50 0.39 0.35 229.50%
P/EPS -1.22 -0.95 -0.79 -0.95 -2.76 -2.99 -4.14 -55.74%
EY -81.88 -105.10 -126.55 -105.35 -36.28 -33.49 -24.14 125.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.67 1.00 0.78 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 30/11/12 01/11/12 29/05/12 28/02/12 -
Price 0.04 0.055 0.045 0.03 0.03 0.06 0.07 -
P/RPS 1.86 1.66 0.61 0.27 0.19 0.30 0.35 204.84%
P/EPS -1.09 -1.31 -0.89 -0.95 -1.03 -2.24 -4.14 -58.95%
EY -92.11 -76.43 -112.49 -105.35 -96.75 -44.66 -24.14 144.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.00 0.75 0.78 -

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