[PATIMAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.84%
YoY- -4105.54%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 175,523 203,102 196,900 199,184 193,911 172,159 181,335 -2.14%
PBT -14,419 -10,392 -10,286 -10,219 -10,116 1,824 1,128 -
Tax -1,709 -967 -1,936 -1,936 -1,845 -2,361 -1,744 -1.33%
NP -16,128 -11,359 -12,222 -12,155 -11,961 -537 -616 776.49%
-
NP to SH -16,128 -11,358 -12,221 -12,154 -11,818 -537 -616 776.49%
-
Tax Rate - - - - - 129.44% 154.61% -
Total Cost 191,651 214,461 209,122 211,339 205,872 172,696 181,951 3.51%
-
Net Worth 82,451 90,872 97,299 97,893 97,522 0 105,224 -14.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 82,451 90,872 97,299 97,893 97,522 0 105,224 -14.96%
NOSH 749,561 757,272 748,461 753,030 750,169 747,111 751,600 -0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -9.19% -5.59% -6.21% -6.10% -6.17% -0.31% -0.34% -
ROE -19.56% -12.50% -12.56% -12.42% -12.12% 0.00% -0.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.42 26.82 26.31 26.45 25.85 23.04 24.13 -1.96%
EPS -2.15 -1.50 -1.63 -1.61 -1.58 -0.07 -0.08 791.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.13 0.00 0.14 -14.81%
Adjusted Per Share Value based on latest NOSH - 753,030
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.86 32.24 31.25 31.62 30.78 27.33 28.78 -2.13%
EPS -2.56 -1.80 -1.94 -1.93 -1.88 -0.09 -0.10 763.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1442 0.1544 0.1554 0.1548 0.00 0.167 -14.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.06 0.06 0.08 0.09 0.09 0.09 -
P/RPS 0.26 0.22 0.23 0.30 0.35 0.39 0.37 -20.90%
P/EPS -2.79 -4.00 -3.67 -4.96 -5.71 -125.21 -109.81 -91.29%
EY -35.86 -25.00 -27.21 -20.18 -17.50 -0.80 -0.91 1050.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.46 0.62 0.69 0.00 0.64 -9.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 25/11/10 01/09/10 25/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.07 0.06 0.06 0.07 0.09 0.09 0.09 -
P/RPS 0.30 0.22 0.23 0.26 0.35 0.39 0.37 -13.01%
P/EPS -3.25 -4.00 -3.67 -4.34 -5.71 -125.21 -109.81 -90.37%
EY -30.74 -25.00 -27.21 -23.06 -17.50 -0.80 -0.91 938.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.46 0.54 0.69 0.00 0.64 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