[PATIMAS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -113.15%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,431 160,458 196,900 181,335 259,183 294,771 271,475 -15.96%
PBT -25,089 -16,909 -10,286 1,128 -9,199 -12,516 -16,533 6.89%
Tax -1,005 -1,499 -1,936 -1,744 -2,044 -1,845 509 -
NP -26,094 -18,408 -12,222 -616 -11,243 -14,361 -16,024 8.10%
-
NP to SH -26,034 -18,408 -12,221 -616 -10,343 -11,543 -13,124 11.56%
-
Tax Rate - - - 154.61% - - - -
Total Cost 117,525 178,866 209,122 181,951 270,426 309,132 287,499 -13.32%
-
Net Worth -24,712 75,241 97,299 105,224 103,466 0 76,153 -
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -24,712 75,241 97,299 105,224 103,466 0 76,153 -
NOSH 823,750 752,419 748,461 751,600 739,047 738,333 76,153 46.30%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -28.54% -11.47% -6.21% -0.34% -4.34% -4.87% -5.90% -
ROE 0.00% -24.47% -12.56% -0.59% -10.00% 0.00% -17.23% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.10 21.33 26.31 24.13 35.07 39.92 356.48 -42.55%
EPS -3.16 -2.45 -1.63 -0.08 -1.40 -1.56 -17.23 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.10 0.13 0.14 0.14 0.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 751,600
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.51 25.47 31.25 28.78 41.14 46.79 43.09 -15.96%
EPS -4.13 -2.92 -1.94 -0.10 -1.64 -1.83 -2.08 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0392 0.1194 0.1544 0.167 0.1642 0.00 0.1209 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.03 0.06 0.06 0.09 0.08 0.14 0.14 -
P/RPS 0.27 0.28 0.23 0.37 0.23 0.35 0.04 35.68%
P/EPS -0.95 -2.45 -3.67 -109.81 -5.72 -8.95 -0.81 2.58%
EY -105.35 -40.78 -27.21 -0.91 -17.49 -11.17 -123.10 -2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.46 0.64 0.57 0.00 0.14 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 30/11/11 01/09/10 27/08/09 26/08/08 27/08/07 29/08/06 -
Price 0.03 0.06 0.06 0.09 0.08 0.11 0.09 -
P/RPS 0.27 0.28 0.23 0.37 0.23 0.28 0.03 42.06%
P/EPS -0.95 -2.45 -3.67 -109.81 -5.72 -7.04 -0.52 10.10%
EY -105.35 -40.78 -27.21 -0.91 -17.49 -14.21 -191.48 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.46 0.64 0.57 0.00 0.09 -

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