[PATIMAS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -170.52%
YoY- -185.5%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 180,552 296,212 252,980 323,597 486,330 300,090 229,008 -3.88%
PBT -8,706 -6,669 -2,669 -8,149 15,449 8,442 6,310 -
Tax -540 -1,436 -346 -2,746 -5,273 -6,925 -5,229 -31.48%
NP -9,246 -8,105 -3,016 -10,896 10,176 1,517 1,081 -
-
NP to SH -8,510 -5,944 -2,625 -8,700 10,176 1,517 1,081 -
-
Tax Rate - - - - 34.13% 82.03% 82.87% -
Total Cost 189,798 304,317 255,996 334,493 476,154 298,573 227,926 -3.00%
-
Net Worth 105,131 113,338 105,927 65,524 142,763 68,457 28,835 24.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 4,004 -
Div Payout % - - - - - - 370.37% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 105,131 113,338 105,927 65,524 142,763 68,457 28,835 24.03%
NOSH 750,941 755,593 62,310 45,821 89,788 44,453 60,074 52.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -5.12% -2.74% -1.19% -3.37% 2.09% 0.51% 0.47% -
ROE -8.10% -5.24% -2.48% -13.28% 7.13% 2.22% 3.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.04 39.20 406.00 706.21 541.64 675.07 381.21 -36.88%
EPS -1.13 -0.79 -4.21 -15.60 11.33 -3.41 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.14 0.15 1.70 1.43 1.59 1.54 0.48 -18.54%
Adjusted Per Share Value based on latest NOSH - 53,562
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.66 47.02 40.16 51.36 77.20 47.63 36.35 -3.88%
EPS -1.35 -0.94 -0.42 -1.38 1.62 0.24 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1669 0.1799 0.1681 0.104 0.2266 0.1087 0.0458 24.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.08 0.11 0.09 0.12 0.18 0.27 0.21 -
P/RPS 0.33 0.28 0.02 0.02 0.03 0.04 0.06 32.82%
P/EPS -7.06 -13.98 -2.14 -0.63 1.59 7.91 11.67 -
EY -14.17 -7.15 -46.81 -158.22 62.96 12.64 8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.75 -
P/NAPS 0.57 0.73 0.05 0.08 0.11 0.18 0.44 4.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 30/11/06 29/11/05 25/11/04 20/11/03 29/11/02 -
Price 0.06 0.10 0.14 0.11 0.18 0.24 0.20 -
P/RPS 0.25 0.26 0.03 0.02 0.03 0.04 0.05 30.73%
P/EPS -5.29 -12.71 -3.32 -0.58 1.59 7.03 11.11 -
EY -18.89 -7.87 -30.10 -172.61 62.96 14.22 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 33.33 -
P/NAPS 0.43 0.67 0.08 0.08 0.11 0.16 0.42 0.39%

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