[PATIMAS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.41%
YoY- 827.27%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 279,064 259,946 365,560 470,284 271,056 249,466 98,492 18.94%
PBT -3,324 1,732 1,540 15,338 5,710 6,188 5,078 -
Tax -1,912 -508 -3,260 -4,934 -4,588 -5,090 -892 13.54%
NP -5,236 1,224 -1,720 10,404 1,122 1,098 4,186 -
-
NP to SH -3,186 786 -3,216 10,404 1,122 1,098 4,186 -
-
Tax Rate - 29.33% 211.69% 32.17% 80.35% 82.26% 17.57% -
Total Cost 284,300 258,722 367,280 459,880 269,934 248,368 94,306 20.18%
-
Net Worth 121,371 2,305,600 50,745 143,166 44,000 27,449 59,970 12.46%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 121,371 2,305,600 50,745 143,166 44,000 27,449 59,970 12.46%
NOSH 758,571 1,310,000 31,715 88,923 27,500 59,673 59,970 52.61%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.88% 0.47% -0.47% 2.21% 0.41% 0.44% 4.25% -
ROE -2.63% 0.03% -6.34% 7.27% 2.55% 4.00% 6.98% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.79 19.84 1,152.61 528.87 985.66 418.05 164.23 -22.05%
EPS -0.42 -0.06 -8.32 11.70 -4.08 1.84 6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 1.76 1.60 1.61 1.60 0.46 1.00 -26.30%
Adjusted Per Share Value based on latest NOSH - 82,315
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.30 41.26 58.03 74.65 43.02 39.60 15.63 18.95%
EPS -0.51 0.12 -0.51 1.65 0.18 0.17 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1927 3.6597 0.0805 0.2272 0.0698 0.0436 0.0952 12.46%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.14 0.14 0.14 0.18 0.19 0.25 0.21 -
P/RPS 0.38 0.71 0.01 0.03 0.02 0.06 0.13 19.56%
P/EPS -33.33 233.33 -1.38 1.54 4.66 13.59 3.01 -
EY -3.00 0.43 -72.43 65.00 21.47 7.36 33.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.08 0.09 0.11 0.12 0.54 0.21 26.95%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 30/08/05 27/08/04 26/08/03 30/08/02 28/08/01 -
Price 0.11 0.09 0.12 0.16 0.27 0.24 0.26 -
P/RPS 0.30 0.45 0.01 0.03 0.03 0.06 0.16 11.03%
P/EPS -26.19 150.00 -1.18 1.37 6.62 13.04 3.72 -
EY -3.82 0.67 -84.50 73.13 15.11 7.67 26.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.05 0.07 0.10 0.17 0.52 0.26 17.65%

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