[PATIMAS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
03-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -7.22%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 245,479 230,177 233,244 199,722 157,757 116,625 89,584 95.46%
PBT 14,722 10,177 12,562 10,319 10,222 9,577 7,987 50.16%
Tax -6,777 -5,744 -6,314 -4,746 -4,215 -3,356 -2,613 88.44%
NP 7,945 4,433 6,248 5,573 6,007 6,221 5,374 29.68%
-
NP to SH 7,945 4,433 6,248 5,573 6,007 6,221 5,374 29.68%
-
Tax Rate 46.03% 56.44% 50.26% 45.99% 41.23% 35.04% 32.72% -
Total Cost 237,534 225,744 226,996 194,149 151,750 110,404 84,210 99.26%
-
Net Worth 59,927 28,581 27,599 28,079 28,200 0 60,294 -0.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,996 3,000 3,000 3,000 3,000 2,997 2,997 -0.02%
Div Payout % 37.71% 67.67% 48.02% 53.83% 49.94% 48.18% 55.77% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 59,927 28,581 27,599 28,079 28,200 0 60,294 -0.40%
NOSH 59,927 59,545 59,999 58,499 60,000 59,894 60,294 -0.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.24% 1.93% 2.68% 2.79% 3.81% 5.33% 6.00% -
ROE 13.26% 15.51% 22.64% 19.85% 21.30% 0.00% 8.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 409.63 386.56 388.74 341.41 262.93 194.72 148.58 96.25%
EPS 13.26 7.44 10.41 9.53 10.01 10.39 8.91 30.25%
DPS 5.00 5.00 5.00 5.13 5.00 5.00 4.97 0.40%
NAPS 1.00 0.48 0.46 0.48 0.47 0.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 58,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.96 36.54 37.02 31.70 25.04 18.51 14.22 95.44%
EPS 1.26 0.70 0.99 0.88 0.95 0.99 0.85 29.91%
DPS 0.48 0.48 0.48 0.48 0.48 0.48 0.48 0.00%
NAPS 0.0951 0.0454 0.0438 0.0446 0.0448 0.00 0.0957 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.18 0.21 0.25 0.27 0.26 0.20 0.21 -
P/RPS 0.04 0.05 0.06 0.08 0.10 0.10 0.14 -56.52%
P/EPS 1.36 2.82 2.40 2.83 2.60 1.93 2.36 -30.68%
EY 73.65 35.45 41.65 35.28 38.51 51.93 42.44 44.26%
DY 27.78 23.81 20.00 18.99 19.23 25.00 23.67 11.23%
P/NAPS 0.18 0.44 0.54 0.56 0.55 0.00 0.21 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 03/06/02 26/02/02 29/11/01 28/08/01 -
Price 0.16 0.20 0.24 0.27 0.26 0.24 0.26 -
P/RPS 0.04 0.05 0.06 0.08 0.10 0.12 0.17 -61.78%
P/EPS 1.21 2.69 2.30 2.83 2.60 2.31 2.92 -44.32%
EY 82.86 37.22 43.39 35.28 38.51 43.28 34.28 79.81%
DY 31.25 25.00 20.83 18.99 19.23 20.83 19.12 38.62%
P/NAPS 0.16 0.42 0.52 0.56 0.55 0.00 0.26 -27.58%

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