[PATIMAS] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 107.78%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 149,844 166,884 261,524 265,568 412,360 414,348 230,860 -6.94%
PBT -9,164 -4,012 -5,188 984 7,716 13,356 4,048 -
Tax 0 -1,620 -1,736 -392 -6,444 -5,060 -3,540 -
NP -9,164 -5,632 -6,924 592 1,272 8,296 508 -
-
NP to SH -8,596 -5,560 -8,144 1,176 1,272 8,296 508 -
-
Tax Rate - - - 39.84% 83.51% 37.89% 87.45% -
Total Cost 159,008 172,516 268,448 264,976 411,088 406,052 230,352 -5.98%
-
Net Worth 111,155 115,833 120,651 323,400 71,549 157,060 15,099 39.43%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 111,155 115,833 120,651 323,400 71,549 157,060 15,099 39.43%
NOSH 741,034 772,222 754,074 183,750 44,166 100,679 10,000 104.81%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -6.12% -3.37% -2.65% 0.22% 0.31% 2.00% 0.22% -
ROE -7.73% -4.80% -6.75% 0.36% 1.78% 5.28% 3.36% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.22 21.61 34.68 144.53 933.65 411.55 2,308.60 -54.56%
EPS -1.16 -0.72 -1.08 0.16 -2.88 8.24 -5.08 -21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 1.76 1.62 1.56 1.51 -31.92%
Adjusted Per Share Value based on latest NOSH - 183,750
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.78 26.49 41.51 42.15 65.45 65.77 36.64 -6.94%
EPS -1.36 -0.88 -1.29 0.19 0.20 1.32 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.1839 0.1915 0.5133 0.1136 0.2493 0.024 39.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.06 0.09 0.19 0.09 0.16 0.19 0.15 -
P/RPS 0.30 0.42 0.55 0.06 0.02 0.05 0.01 76.18%
P/EPS -5.17 -12.50 -17.59 14.06 5.56 2.31 2.95 -
EY -19.33 -8.00 -5.68 7.11 18.00 43.37 33.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 1.19 0.05 0.10 0.12 0.10 25.96%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 28/05/08 29/05/07 29/05/06 30/05/05 27/05/04 26/05/03 -
Price 0.09 0.08 0.14 0.12 0.15 0.16 0.17 -
P/RPS 0.45 0.37 0.40 0.08 0.02 0.04 0.01 88.48%
P/EPS -7.76 -11.11 -12.96 18.75 5.21 1.94 3.35 -
EY -12.89 -9.00 -7.71 5.33 19.20 51.50 29.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.88 0.07 0.09 0.10 0.11 32.64%

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