[PATIMAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -161.49%
YoY- 96.54%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,911 172,159 181,335 188,560 192,820 224,383 259,183 -17.54%
PBT -10,116 1,824 1,128 921 2,209 -9,300 -9,199 6.52%
Tax -1,845 -2,361 -1,744 -1,744 -2,149 -1,923 -2,044 -6.58%
NP -11,961 -537 -616 -823 60 -11,223 -11,243 4.20%
-
NP to SH -11,818 -537 -616 -289 470 -10,919 -10,343 9.26%
-
Tax Rate - 129.44% 154.61% 189.36% 97.28% - - -
Total Cost 205,872 172,696 181,951 189,383 192,760 235,606 270,426 -16.58%
-
Net Worth 97,522 0 105,224 111,155 112,945 104,726 103,466 -3.85%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 97,522 0 105,224 111,155 112,945 104,726 103,466 -3.85%
NOSH 750,169 747,111 751,600 741,034 752,967 748,043 739,047 0.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.17% -0.31% -0.34% -0.44% 0.03% -5.00% -4.34% -
ROE -12.12% 0.00% -0.59% -0.26% 0.42% -10.43% -10.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.85 23.04 24.13 25.45 25.61 30.00 35.07 -18.35%
EPS -1.58 -0.07 -0.08 -0.04 0.06 -1.46 -1.40 8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.14 0.15 0.15 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 741,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.78 27.33 28.78 29.93 30.61 35.62 41.14 -17.54%
EPS -1.88 -0.09 -0.10 -0.05 0.07 -1.73 -1.64 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.00 0.167 0.1764 0.1793 0.1662 0.1642 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.09 0.06 0.06 0.08 0.08 -
P/RPS 0.35 0.39 0.37 0.24 0.23 0.27 0.23 32.19%
P/EPS -5.71 -125.21 -109.81 -153.85 96.12 -5.48 -5.72 -0.11%
EY -17.50 -0.80 -0.91 -0.65 1.04 -18.25 -17.49 0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.64 0.40 0.40 0.57 0.57 13.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.09 0.09 0.09 0.09 0.05 0.06 0.08 -
P/RPS 0.35 0.39 0.37 0.35 0.20 0.20 0.23 32.19%
P/EPS -5.71 -125.21 -109.81 -230.77 80.10 -4.11 -5.72 -0.11%
EY -17.50 -0.80 -0.91 -0.43 1.25 -24.33 -17.49 0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.64 0.60 0.33 0.43 0.57 13.54%

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