[PATIMAS] YoY Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 17.26%
YoY- -27.97%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 325,149 245,479 157,757 84,667 82,945 69,716 -1.60%
PBT 8,557 12,031 8,298 12,486 13,019 11,560 0.31%
Tax -5,716 -6,778 -4,215 -3,546 -607 -3,598 -0.48%
NP 2,841 5,253 4,083 8,940 12,412 7,962 1.08%
-
NP to SH 2,841 5,253 4,083 8,940 12,412 7,962 1.08%
-
Tax Rate 66.80% 56.34% 50.80% 28.40% 4.66% 31.12% -
Total Cost 322,308 240,226 153,674 75,727 70,533 61,754 -1.72%
-
Net Worth 403,995 90,599 28,179 77,373 47,995 61,984 -1.95%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 13,032 2,999 - - - - -100.00%
Div Payout % 458.72% 57.11% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 403,995 90,599 28,179 77,373 47,995 61,984 -1.95%
NOSH 260,642 59,999 59,955 59,979 39,996 39,989 -1.95%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.87% 2.14% 2.59% 10.56% 14.96% 11.42% -
ROE 0.70% 5.80% 14.49% 11.55% 25.86% 12.85% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 124.75 409.13 263.12 141.16 207.38 174.33 0.35%
EPS -1.09 2.75 6.81 14.90 20.69 19.91 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.55 1.51 0.47 1.29 1.20 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 59,945
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 51.61 38.96 25.04 13.44 13.17 11.07 -1.60%
EPS 0.45 0.83 0.65 1.42 1.97 1.26 1.08%
DPS 2.07 0.48 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6413 0.1438 0.0447 0.1228 0.0762 0.0984 -1.95%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.24 0.18 0.26 0.29 0.00 0.00 -
P/RPS 0.19 0.04 0.10 0.21 0.00 0.00 -100.00%
P/EPS 22.02 2.06 3.82 1.95 0.00 0.00 -100.00%
EY 4.54 48.64 26.19 51.40 0.00 0.00 -100.00%
DY 20.83 27.78 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.15 0.12 0.55 0.22 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 28/02/03 26/02/02 27/02/01 25/04/00 - -
Price 0.22 0.16 0.26 0.28 1.09 0.00 -
P/RPS 0.18 0.04 0.10 0.20 0.53 0.00 -100.00%
P/EPS 20.18 1.83 3.82 1.88 3.51 0.00 -100.00%
EY 4.95 54.72 26.19 53.23 28.47 0.00 -100.00%
DY 22.73 31.25 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.14 0.11 0.55 0.22 0.91 0.00 -100.00%

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