[PATIMAS] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 36.55%
YoY- 67.82%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,982 4,568 36,716 44,853 38,651 47,827 82,627 -38.40%
PBT 124 -17,135 -2,960 -2,851 -2,745 -3,441 -3,340 -
Tax 0 0 0 352 -617 0 -121 -
NP 124 -17,135 -2,960 -2,499 -3,362 -3,441 -3,461 -
-
NP to SH 126 -17,314 -2,960 -2,499 -3,362 -3,441 -2,865 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 3,858 21,703 39,676 47,352 42,013 51,268 86,088 -39.11%
-
Net Worth -44,100 -39,894 68,307 90,872 104,595 104,726 113,092 -
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 125 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -44,100 -39,894 68,307 90,872 104,595 104,726 113,092 -
NOSH 630,000 797,880 758,974 757,272 747,111 748,043 753,947 -2.82%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.11% -375.11% -8.06% -5.57% -8.70% -7.19% -4.19% -
ROE 0.00% 0.00% -4.33% -2.75% -3.21% -3.29% -2.53% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.63 0.57 4.84 5.92 5.17 6.39 10.96 -36.64%
EPS 0.02 -2.17 -0.39 -0.33 0.45 -0.46 -0.38 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.05 0.09 0.12 0.14 0.14 0.15 -
Adjusted Per Share Value based on latest NOSH - 758,974
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.63 0.73 5.83 7.12 6.14 7.59 13.12 -38.44%
EPS 0.02 -2.75 -0.47 -0.40 -0.53 -0.55 -0.45 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.0633 0.1084 0.1442 0.166 0.1662 0.1795 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.01 0.04 0.07 0.06 0.09 0.08 0.11 -
P/RPS 1.58 6.99 0.00 1.01 1.74 1.25 1.00 7.58%
P/EPS 50.00 -1.84 0.00 -18.18 -20.00 -17.39 -28.95 -
EY 2.00 -54.25 0.00 -5.50 -5.00 -5.75 -3.45 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.64 0.57 0.73 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/14 28/02/13 28/02/12 25/11/10 25/11/09 27/11/08 27/11/07 -
Price 0.01 0.045 0.07 0.06 0.09 0.06 0.10 -
P/RPS 1.58 7.86 0.00 1.01 1.74 0.94 0.91 9.21%
P/EPS 50.00 -2.07 0.00 -18.18 -20.00 -13.04 -26.32 -
EY 2.00 -48.22 0.00 -5.50 -5.00 -7.67 -3.80 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.64 0.43 0.67 -

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