[PATIMAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.18%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 192,820 224,383 259,183 287,468 311,128 317,636 294,771 -24.54%
PBT 2,209 -9,300 -9,199 -7,478 -7,772 -12,988 -12,516 -
Tax -2,149 -1,923 -2,044 -2,566 -2,595 -1,960 -1,845 10.65%
NP 60 -11,223 -11,243 -10,044 -10,367 -14,948 -14,361 -
-
NP to SH 470 -10,919 -10,343 -8,348 -8,994 -12,046 -11,543 -
-
Tax Rate 97.28% - - - - - - -
Total Cost 192,760 235,606 270,426 297,512 321,495 332,584 309,132 -26.90%
-
Net Worth 112,945 104,726 103,466 115,833 113,290 113,092 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 112,945 104,726 103,466 115,833 113,290 113,092 0 -
NOSH 752,967 748,043 739,047 772,222 755,272 753,947 738,333 1.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.03% -5.00% -4.34% -3.49% -3.33% -4.71% -4.87% -
ROE 0.42% -10.43% -10.00% -7.21% -7.94% -10.65% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.61 30.00 35.07 37.23 41.19 42.13 39.92 -25.51%
EPS 0.06 -1.46 -1.40 -1.08 -1.19 -1.60 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.15 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 772,222
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.61 35.62 41.14 45.63 49.39 50.42 46.79 -24.54%
EPS 0.07 -1.73 -1.64 -1.33 -1.43 -1.91 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1662 0.1642 0.1839 0.1798 0.1795 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.08 0.08 0.09 0.10 0.11 0.14 -
P/RPS 0.23 0.27 0.23 0.24 0.24 0.26 0.35 -24.31%
P/EPS 96.12 -5.48 -5.72 -8.33 -8.40 -6.88 -8.95 -
EY 1.04 -18.25 -17.49 -12.01 -11.91 -14.52 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.57 0.60 0.67 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 28/05/08 28/02/08 27/11/07 27/08/07 -
Price 0.05 0.06 0.08 0.08 0.09 0.10 0.11 -
P/RPS 0.20 0.20 0.23 0.21 0.22 0.24 0.28 -20.01%
P/EPS 80.10 -4.11 -5.72 -7.40 -7.56 -6.26 -7.04 -
EY 1.25 -24.33 -17.49 -13.51 -13.23 -15.98 -14.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.57 0.53 0.60 0.67 0.00 -

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