[PATIMAS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 79.22%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 298,791 256,274 240,552 245,479 230,177 233,244 199,722 30.77%
PBT 13,629 12,698 13,729 14,722 10,177 12,562 10,319 20.35%
Tax -8,049 -6,526 -6,662 -6,777 -5,744 -6,314 -4,746 42.16%
NP 5,580 6,172 7,067 7,945 4,433 6,248 5,573 0.08%
-
NP to SH 5,580 6,172 7,067 7,945 4,433 6,248 5,573 0.08%
-
Tax Rate 59.06% 51.39% 48.53% 46.03% 56.44% 50.26% 45.99% -
Total Cost 293,211 250,102 233,485 237,534 225,744 226,996 194,149 31.59%
-
Net Worth 170,880 90,181 15,099 59,927 28,581 27,599 28,079 232.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,996 2,996 2,996 2,996 3,000 3,000 3,000 -0.08%
Div Payout % 53.70% 48.55% 42.40% 37.71% 67.67% 48.02% 53.83% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 170,880 90,181 15,099 59,927 28,581 27,599 28,079 232.96%
NOSH 110,961 56,363 10,000 59,927 59,545 59,999 58,499 53.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.87% 2.41% 2.94% 3.24% 1.93% 2.68% 2.79% -
ROE 3.27% 6.84% 46.80% 13.26% 15.51% 22.64% 19.85% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 269.27 454.68 2,405.52 409.63 386.56 388.74 341.41 -14.62%
EPS 5.03 10.95 70.67 13.26 7.44 10.41 9.53 -34.66%
DPS 2.70 5.32 29.96 5.00 5.00 5.00 5.13 -34.78%
NAPS 1.54 1.60 1.51 1.00 0.48 0.46 0.48 117.37%
Adjusted Per Share Value based on latest NOSH - 59,927
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.43 40.68 38.18 38.96 36.54 37.02 31.70 30.78%
EPS 0.89 0.98 1.12 1.26 0.70 0.99 0.88 0.75%
DPS 0.48 0.48 0.48 0.48 0.48 0.48 0.48 0.00%
NAPS 0.2712 0.1431 0.024 0.0951 0.0454 0.0438 0.0446 232.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.27 0.19 0.15 0.18 0.21 0.25 0.27 -
P/RPS 0.10 0.04 0.01 0.04 0.05 0.06 0.08 16.02%
P/EPS 5.37 1.74 0.21 1.36 2.82 2.40 2.83 53.21%
EY 18.63 57.63 471.13 73.65 35.45 41.65 35.28 -34.64%
DY 10.00 27.98 199.76 27.78 23.81 20.00 18.99 -34.76%
P/NAPS 0.18 0.12 0.10 0.18 0.44 0.54 0.56 -53.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 03/06/02 -
Price 0.24 0.27 0.17 0.16 0.20 0.24 0.27 -
P/RPS 0.09 0.06 0.01 0.04 0.05 0.06 0.08 8.16%
P/EPS 4.77 2.47 0.24 1.21 2.69 2.30 2.83 41.58%
EY 20.95 40.56 415.71 82.86 37.22 43.39 35.28 -29.32%
DY 11.25 19.69 176.26 31.25 25.00 20.83 18.99 -29.44%
P/NAPS 0.16 0.17 0.11 0.16 0.42 0.52 0.56 -56.58%

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