[PATIMAS] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -66.33%
YoY- 105.14%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 38,641 45,866 74,151 63,581 79,690 131,555 77,813 -11.00%
PBT -1,879 -2,086 -365 620 -1,159 4,330 1,843 -
Tax 0 0 -522 -156 -526 -1,202 -1,409 -
NP -1,879 -2,086 -887 464 -1,685 3,128 434 -
-
NP to SH -1,879 -1,552 443 99 -1,926 3,128 434 -
-
Tax Rate - - - 25.16% - 27.76% 76.45% -
Total Cost 40,520 47,952 75,038 63,117 81,375 128,427 77,379 -10.21%
-
Net Worth 105,224 103,466 118,133 134,030 71,004 132,528 90,181 2.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 105,224 103,466 118,133 134,030 71,004 132,528 90,181 2.60%
NOSH 751,600 739,047 738,333 76,153 44,377 82,315 56,363 53.93%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.86% -4.55% -1.20% 0.73% -2.11% 2.38% 0.56% -
ROE -1.79% -1.50% 0.38% 0.07% -2.71% 2.36% 0.48% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.14 6.21 10.04 83.49 179.57 159.82 138.06 -42.18%
EPS -0.25 -0.21 0.06 0.13 -3.56 3.80 -0.77 -17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.16 1.76 1.60 1.61 1.60 -33.34%
Adjusted Per Share Value based on latest NOSH - 76,153
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.13 7.28 11.77 10.09 12.65 20.88 12.35 -11.00%
EPS -0.30 -0.25 0.07 0.02 -0.31 0.50 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1642 0.1875 0.2127 0.1127 0.2104 0.1431 2.60%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.09 0.08 0.14 0.14 0.14 0.18 0.19 -
P/RPS 1.75 1.29 1.39 0.17 0.08 0.11 0.14 52.28%
P/EPS -36.00 -38.10 233.33 107.69 -3.23 4.74 24.68 -
EY -2.78 -2.63 0.43 0.93 -31.00 21.11 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.88 0.08 0.09 0.11 0.12 32.14%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 27/08/07 29/08/06 30/08/05 27/08/04 26/08/03 -
Price 0.09 0.08 0.11 0.09 0.12 0.16 0.27 -
P/RPS 1.75 1.29 1.10 0.11 0.07 0.10 0.20 43.50%
P/EPS -36.00 -38.10 183.33 69.23 -2.76 4.21 35.06 -
EY -2.78 -2.63 0.55 1.44 -36.17 23.75 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.69 0.05 0.07 0.10 0.17 24.70%

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