[PATIMAS] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -97.14%
YoY- 8.55%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 66,392 103,090 103,587 57,715 62,642 20,677 21,446 20.71%
PBT 246 1,929 3,339 1,012 1,117 1,908 2,198 -30.56%
Tax -98 -1,611 -1,265 -885 -1,000 -469 -964 -31.67%
NP 148 318 2,074 127 117 1,439 1,234 -29.76%
-
NP to SH 294 318 2,074 127 117 1,439 1,234 -21.25%
-
Tax Rate 39.84% 83.51% 37.89% 87.45% 89.53% 24.58% 43.86% -
Total Cost 66,244 102,772 101,513 57,588 62,525 19,238 20,212 21.86%
-
Net Worth 323,400 71,549 157,060 15,099 28,079 60,085 73,081 28.11%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 323,400 71,549 157,060 15,099 28,079 60,085 73,081 28.11%
NOSH 183,750 44,166 100,679 10,000 58,499 60,085 39,935 28.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.22% 0.31% 2.00% 0.22% 0.19% 6.96% 5.75% -
ROE 0.09% 0.44% 1.32% 0.84% 0.42% 2.39% 1.69% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 36.13 233.41 102.89 577.15 107.08 34.41 53.70 -6.38%
EPS 0.04 -0.72 2.06 -1.27 0.20 2.40 3.09 -51.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.62 1.56 1.51 0.48 1.00 1.83 -0.64%
Adjusted Per Share Value based on latest NOSH - 10,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.54 16.36 16.44 9.16 9.94 3.28 3.40 20.74%
EPS 0.05 0.05 0.33 0.02 0.02 0.23 0.20 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.1136 0.2493 0.024 0.0446 0.0954 0.116 28.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.09 0.16 0.19 0.15 0.27 0.23 1.65 -
P/RPS 0.25 0.07 0.18 0.03 0.25 0.67 3.07 -34.15%
P/EPS 56.25 22.22 9.22 11.81 135.00 9.60 53.40 0.86%
EY 1.78 4.50 10.84 8.47 0.74 10.41 1.87 -0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.10 0.12 0.10 0.56 0.23 0.90 -38.21%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 26/05/03 03/06/02 30/05/01 26/05/00 -
Price 0.12 0.15 0.16 0.17 0.27 0.21 1.06 -
P/RPS 0.33 0.06 0.16 0.03 0.25 0.61 1.97 -25.74%
P/EPS 75.00 20.83 7.77 13.39 135.00 8.77 34.30 13.92%
EY 1.33 4.80 12.88 7.47 0.74 11.40 2.92 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.10 0.11 0.56 0.21 0.58 -29.69%

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