[PATIMAS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.28%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 37,040 152,265 158,182 152,204 175,174 279,064 259,946 -26.75%
PBT -27,012 -13,058 -8,680 -8,340 -6,178 -3,324 1,732 -
Tax 0 -93 -182 0 -810 -1,912 -508 -
NP -27,012 -13,152 -8,862 -8,340 -6,988 -5,236 1,224 -
-
NP to SH -26,892 -13,152 -8,862 -8,056 -5,884 -3,186 786 -
-
Tax Rate - - - - - - 29.33% -
Total Cost 64,052 165,417 167,044 160,544 182,162 284,300 258,722 -19.99%
-
Net Worth -24,747 75,297 97,632 104,429 105,610 121,371 2,305,600 -
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -24,747 75,297 97,632 104,429 105,610 121,371 2,305,600 -
NOSH 824,907 752,977 751,016 745,925 754,359 758,571 1,310,000 -7.12%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -72.93% -8.64% -5.60% -5.48% -3.99% -1.88% 0.47% -
ROE 0.00% -17.47% -9.08% -7.71% -5.57% -2.63% 0.03% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.49 20.22 21.06 20.40 23.22 36.79 19.84 -21.13%
EPS -3.26 -1.75 -1.18 -1.08 -0.78 -0.42 -0.06 89.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.10 0.13 0.14 0.14 0.16 1.76 -
Adjusted Per Share Value based on latest NOSH - 751,600
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.88 24.17 25.11 24.16 27.81 44.30 41.26 -26.75%
EPS -4.27 -2.09 -1.41 -1.28 -0.93 -0.51 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0393 0.1195 0.155 0.1658 0.1676 0.1927 3.6597 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.03 0.06 0.06 0.09 0.08 0.14 0.14 -
P/RPS 0.67 0.00 0.28 0.44 0.34 0.38 0.71 -0.92%
P/EPS -0.92 0.00 -5.08 -8.33 -10.26 -33.33 233.33 -
EY -108.67 0.00 -19.67 -12.00 -9.75 -3.00 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.64 0.57 0.88 0.08 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 30/11/11 01/09/10 27/08/09 26/08/08 27/08/07 29/08/06 -
Price 0.03 0.06 0.06 0.09 0.08 0.11 0.09 -
P/RPS 0.67 0.00 0.28 0.44 0.34 0.30 0.45 6.56%
P/EPS -0.92 0.00 -5.08 -8.33 -10.26 -26.19 150.00 -
EY -108.67 0.00 -19.67 -12.00 -9.75 -3.82 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.64 0.57 0.69 0.05 -

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