[PATIMAS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.58%
YoY- 36.81%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 317,636 294,771 284,201 285,212 271,319 271,475 287,584 6.84%
PBT -12,988 -12,516 -11,531 -9,988 -12,519 -16,533 -18,312 -20.45%
Tax -1,960 -1,845 -1,479 -1,143 933 509 139 -
NP -14,948 -14,361 -13,010 -11,131 -11,586 -16,024 -18,173 -12.20%
-
NP to SH -12,046 -11,543 -11,887 -9,557 -10,569 -13,124 -15,149 -14.15%
-
Tax Rate - - - - - - - -
Total Cost 332,584 309,132 297,211 296,343 282,905 287,499 305,757 5.76%
-
Net Worth 113,092 0 120,651 120,561 128,698 76,153 323,400 -50.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 113,092 0 120,651 120,561 128,698 76,153 323,400 -50.33%
NOSH 753,947 738,333 754,074 753,508 75,705 76,153 183,750 156.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.71% -4.87% -4.58% -3.90% -4.27% -5.90% -6.32% -
ROE -10.65% 0.00% -9.85% -7.93% -8.21% -17.23% -4.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.13 39.92 37.69 37.85 358.39 356.48 156.51 -58.27%
EPS -1.60 -1.56 -1.58 -1.27 -13.96 -17.23 -8.24 -66.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.16 0.16 1.70 1.00 1.76 -80.60%
Adjusted Per Share Value based on latest NOSH - 753,508
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.42 46.79 45.11 45.27 43.07 43.09 45.65 6.84%
EPS -1.91 -1.83 -1.89 -1.52 -1.68 -2.08 -2.40 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.00 0.1915 0.1914 0.2043 0.1209 0.5133 -50.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.11 0.14 0.19 0.14 0.09 0.14 0.09 -
P/RPS 0.26 0.35 0.50 0.37 0.03 0.04 0.06 165.55%
P/EPS -6.88 -8.95 -12.05 -11.04 -0.64 -0.81 -1.09 241.15%
EY -14.52 -11.17 -8.30 -9.06 -155.12 -123.10 -91.60 -70.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 1.19 0.88 0.05 0.14 0.05 496.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 29/05/07 28/02/07 30/11/06 29/08/06 29/05/06 -
Price 0.10 0.11 0.14 0.17 0.14 0.09 0.12 -
P/RPS 0.24 0.28 0.37 0.45 0.04 0.03 0.08 107.86%
P/EPS -6.26 -7.04 -8.88 -13.40 -1.00 -0.52 -1.46 163.69%
EY -15.98 -14.21 -11.26 -7.46 -99.72 -191.48 -68.70 -62.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.88 1.06 0.08 0.09 0.07 350.18%

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