[PATIMAS] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 241.73%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 63,581 79,690 131,555 77,813 62,091 28,569 22,883 18.55%
PBT 620 -1,159 4,330 1,843 1,977 631 4,668 -28.55%
Tax -156 -526 -1,202 -1,409 -1,545 23 -415 -15.04%
NP 464 -1,685 3,128 434 432 654 4,253 -30.86%
-
NP to SH 99 -1,926 3,128 434 432 654 4,253 -46.55%
-
Tax Rate 25.16% - 27.76% 76.45% 78.15% -3.65% 8.89% -
Total Cost 63,117 81,375 128,427 77,379 61,659 27,915 18,630 22.54%
-
Net Worth 134,030 71,004 132,528 90,181 27,599 60,294 77,618 9.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 134,030 71,004 132,528 90,181 27,599 60,294 77,618 9.52%
NOSH 76,153 44,377 82,315 56,363 59,999 60,294 40,009 11.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.73% -2.11% 2.38% 0.56% 0.70% 2.29% 18.59% -
ROE 0.07% -2.71% 2.36% 0.48% 1.57% 1.08% 5.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 83.49 179.57 159.82 138.06 103.49 47.38 57.19 6.50%
EPS 0.13 -3.56 3.80 -0.77 0.72 1.09 10.63 -51.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.60 1.61 1.60 0.46 1.00 1.94 -1.60%
Adjusted Per Share Value based on latest NOSH - 56,363
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.09 12.65 20.88 12.35 9.86 4.53 3.63 18.56%
EPS 0.02 -0.31 0.50 0.07 0.07 0.10 0.68 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2127 0.1127 0.2104 0.1431 0.0438 0.0957 0.1232 9.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.14 0.14 0.18 0.19 0.25 0.21 0.82 -
P/RPS 0.17 0.08 0.11 0.14 0.24 0.44 1.43 -29.86%
P/EPS 107.69 -3.23 4.74 24.68 34.72 19.36 7.71 55.15%
EY 0.93 -31.00 21.11 4.05 2.88 5.17 12.96 -35.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.11 0.12 0.54 0.21 0.42 -24.13%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 26/08/03 30/08/02 28/08/01 25/08/00 -
Price 0.09 0.12 0.16 0.27 0.24 0.26 0.88 -
P/RPS 0.11 0.07 0.10 0.20 0.23 0.55 1.54 -35.57%
P/EPS 69.23 -2.76 4.21 35.06 33.33 23.97 8.28 42.44%
EY 1.44 -36.17 23.75 2.85 3.00 4.17 12.08 -29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.10 0.17 0.52 0.26 0.45 -30.65%

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