[PATIMAS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -62.35%
YoY- -59.21%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 259,183 294,771 271,475 441,433 424,763 256,274 233,244 1.77%
PBT -9,199 -12,516 -16,533 7,664 13,371 12,698 12,562 -
Tax -2,044 -1,845 509 -4,371 -5,889 -6,526 -6,314 -17.12%
NP -11,243 -14,361 -16,024 3,293 7,482 6,172 6,248 -
-
NP to SH -10,343 -11,543 -13,124 3,052 7,482 6,172 6,248 -
-
Tax Rate - - - 57.03% 44.04% 51.39% 50.26% -
Total Cost 270,426 309,132 287,499 438,140 417,281 250,102 226,996 2.95%
-
Net Worth 103,466 0 76,153 71,004 132,528 90,181 27,599 24.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 4,684 5,832 2,996 3,000 -
Div Payout % - - - 153.49% 77.95% 48.55% 48.02% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 103,466 0 76,153 71,004 132,528 90,181 27,599 24.61%
NOSH 739,047 738,333 76,153 44,377 82,315 56,363 59,999 51.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -4.34% -4.87% -5.90% 0.75% 1.76% 2.41% 2.68% -
ROE -10.00% 0.00% -17.23% 4.30% 5.65% 6.84% 22.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 35.07 39.92 356.48 994.71 516.02 454.68 388.74 -33.00%
EPS -1.40 -1.56 -17.23 6.88 9.09 10.95 10.41 -
DPS 0.00 0.00 0.00 10.56 7.09 5.32 5.00 -
NAPS 0.14 0.00 1.00 1.60 1.61 1.60 0.46 -17.96%
Adjusted Per Share Value based on latest NOSH - 44,377
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.14 46.79 43.09 70.07 67.42 40.68 37.02 1.77%
EPS -1.64 -1.83 -2.08 0.48 1.19 0.98 0.99 -
DPS 0.00 0.00 0.00 0.74 0.93 0.48 0.48 -
NAPS 0.1642 0.00 0.1209 0.1127 0.2104 0.1431 0.0438 24.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.08 0.14 0.14 0.14 0.18 0.19 0.25 -
P/RPS 0.23 0.35 0.04 0.01 0.03 0.04 0.06 25.07%
P/EPS -5.72 -8.95 -0.81 2.04 1.98 1.74 2.40 -
EY -17.49 -11.17 -123.10 49.12 50.50 57.63 41.65 -
DY 0.00 0.00 0.00 75.40 39.36 27.98 20.00 -
P/NAPS 0.57 0.00 0.14 0.09 0.11 0.12 0.54 0.90%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 29/08/06 30/08/05 27/08/04 26/08/03 30/08/02 -
Price 0.08 0.11 0.09 0.12 0.16 0.27 0.24 -
P/RPS 0.23 0.28 0.03 0.01 0.03 0.06 0.06 25.07%
P/EPS -5.72 -7.04 -0.52 1.74 1.76 2.47 2.30 -
EY -17.49 -14.21 -191.48 57.31 56.81 40.56 43.39 -
DY 0.00 0.00 0.00 87.97 44.28 19.69 20.83 -
P/NAPS 0.57 0.00 0.09 0.07 0.10 0.17 0.52 1.54%

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