[PATIMAS] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 13.06%
YoY- -87.76%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 11,048 46,132 154,904 170,936 149,844 166,884 261,524 -39.70%
PBT -10,204 -19,708 -10,396 -9,576 -9,164 -4,012 -5,188 11.42%
Tax 2,732 0 0 -364 0 -1,620 -1,736 -
NP -7,472 -19,708 -10,396 -9,940 -9,164 -5,632 -6,924 1.22%
-
NP to SH -7,464 -19,520 -10,396 -9,940 -8,596 -5,560 -8,144 -1.38%
-
Tax Rate - - - - - - - -
Total Cost 18,520 65,840 165,300 180,876 159,008 172,516 268,448 -34.78%
-
Net Worth -50,890 22,874 75,333 97,893 111,155 115,833 120,651 -
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth -50,890 22,874 75,333 97,893 111,155 115,833 120,651 -
NOSH 848,181 762,500 753,333 753,030 741,034 772,222 754,074 1.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -67.63% -42.72% -6.71% -5.82% -6.12% -3.37% -2.65% -
ROE 0.00% -85.33% -13.80% -10.15% -7.73% -4.80% -6.75% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.30 6.05 20.56 22.70 20.22 21.61 34.68 -40.84%
EPS -0.88 -2.56 1.38 -1.32 -1.16 -0.72 -1.08 -3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 0.03 0.10 0.13 0.15 0.15 0.16 -
Adjusted Per Share Value based on latest NOSH - 762,500
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.75 7.32 24.59 27.13 23.78 26.49 41.51 -39.72%
EPS -1.18 -3.10 -1.65 -1.58 -1.36 -0.88 -1.29 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0808 0.0363 0.1196 0.1554 0.1764 0.1839 0.1915 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.045 0.08 0.07 0.08 0.06 0.09 0.19 -
P/RPS 3.45 1.32 0.00 0.35 0.30 0.42 0.55 34.12%
P/EPS -5.11 -3.13 0.00 -6.06 -5.17 -12.50 -17.59 -17.93%
EY -19.56 -32.00 0.00 -16.50 -19.33 -8.00 -5.68 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.67 0.00 0.62 0.40 0.60 1.19 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 01/11/12 25/08/11 25/05/10 28/05/09 28/05/08 29/05/07 -
Price 0.04 0.03 0.06 0.07 0.09 0.08 0.14 -
P/RPS 3.07 0.50 0.00 0.31 0.45 0.37 0.40 38.51%
P/EPS -4.55 -1.17 0.00 -5.30 -7.76 -11.11 -12.96 -15.40%
EY -22.00 -85.33 0.00 -18.86 -12.89 -9.00 -7.71 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 0.00 0.54 0.60 0.53 0.88 -

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