[PATIMAS] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -111.65%
YoY- -84.68%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 114,199 79,091 76,102 87,587 139,532 129,973 182,780 -7.24%
PBT -9,794 -4,340 -4,170 -3,089 -1,662 866 770 -
Tax -70 -91 0 -405 -956 -254 -1,630 -39.54%
NP -9,864 -4,431 -4,170 -3,494 -2,618 612 -860 47.70%
-
NP to SH -9,864 -4,431 -4,028 -2,942 -1,593 393 -1,608 33.64%
-
Tax Rate - - - - - 29.33% 211.69% -
Total Cost 124,063 83,522 80,272 91,081 142,150 129,361 183,640 -6.07%
-
Net Worth 75,297 97,632 104,429 105,610 121,371 2,305,600 50,745 6.51%
Dividend
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 75,297 97,632 104,429 105,610 121,371 2,305,600 50,745 6.51%
NOSH 752,977 751,016 745,925 754,359 758,571 1,310,000 31,715 65.92%
Ratio Analysis
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -8.64% -5.60% -5.48% -3.99% -1.88% 0.47% -0.47% -
ROE -13.10% -4.54% -3.86% -2.79% -1.31% 0.02% -3.17% -
Per Share
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.17 10.53 10.20 11.61 18.39 9.92 576.30 -44.09%
EPS -1.31 -0.59 -0.54 -0.39 -0.21 -0.03 -4.16 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.14 0.14 0.16 1.76 1.60 -35.80%
Adjusted Per Share Value based on latest NOSH - 739,047
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.13 12.55 12.08 13.90 22.15 20.63 29.01 -7.23%
EPS -1.57 -0.70 -0.64 -0.47 -0.25 0.06 -0.26 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.155 0.1658 0.1676 0.1927 3.6597 0.0805 6.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.06 0.06 0.09 0.08 0.14 0.14 0.14 -
P/RPS 0.00 0.57 0.88 0.69 0.76 1.41 0.02 -
P/EPS 0.00 -10.17 -16.67 -20.51 -66.67 466.67 -2.76 -
EY 0.00 -9.83 -6.00 -4.88 -1.50 0.21 -36.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.64 0.57 0.88 0.08 0.09 -
Price Multiplier on Announcement Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/11/11 01/09/10 27/08/09 26/08/08 27/08/07 29/08/06 30/08/05 -
Price 0.06 0.06 0.09 0.08 0.11 0.09 0.12 -
P/RPS 0.00 0.57 0.88 0.69 0.60 0.91 0.02 -
P/EPS 0.00 -10.17 -16.67 -20.51 -52.38 300.00 -2.37 -
EY 0.00 -9.83 -6.00 -4.88 -1.91 0.33 -42.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.64 0.57 0.69 0.05 0.07 -

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