[PATIMAS] YoY TTM Result on 30-Jun-2011 [#1]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -6.25%
YoY- -32.9%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 18,228 121,192 168,563 199,184 188,560 287,468 284,201 -35.54%
PBT -34,010 -21,104 -15,165 -10,219 921 -7,478 -11,531 18.87%
Tax 2,957 -1,075 -1,077 -1,936 -1,744 -2,566 -1,479 -
NP -31,053 -22,179 -16,242 -12,155 -823 -10,044 -13,010 14.92%
-
NP to SH -31,252 -22,132 -16,242 -12,154 -289 -8,348 -11,887 16.71%
-
Tax Rate - - - - 189.36% - - -
Total Cost 49,281 143,371 184,805 211,339 189,383 297,512 297,211 -24.97%
-
Net Worth -50,890 22,874 74,384 97,893 111,155 115,833 120,651 -
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth -50,890 22,874 74,384 97,893 111,155 115,833 120,651 -
NOSH 848,181 762,500 743,846 753,030 741,034 772,222 754,074 1.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -170.36% -18.30% -9.64% -6.10% -0.44% -3.49% -4.58% -
ROE 0.00% -96.75% -21.84% -12.42% -0.26% -7.21% -9.85% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.15 15.89 22.66 26.45 25.45 37.23 37.69 -36.73%
EPS -3.68 -2.90 -2.18 -1.61 -0.04 -1.08 -1.58 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 0.03 0.10 0.13 0.15 0.15 0.16 -
Adjusted Per Share Value based on latest NOSH - 743,846
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.89 19.24 26.76 31.62 29.93 45.63 45.11 -35.55%
EPS -4.96 -3.51 -2.58 -1.93 -0.05 -1.33 -1.89 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0808 0.0363 0.1181 0.1554 0.1764 0.1839 0.1915 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.045 0.08 0.07 0.08 0.06 0.09 0.19 -
P/RPS 2.09 0.50 0.31 0.30 0.24 0.24 0.50 25.69%
P/EPS -1.22 -2.76 -3.21 -4.96 -153.85 -8.33 -12.05 -30.66%
EY -81.88 -36.28 -31.19 -20.18 -0.65 -12.01 -8.30 44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.67 0.70 0.62 0.40 0.60 1.19 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 01/11/12 25/08/11 25/05/10 28/05/09 28/05/08 29/05/07 -
Price 0.04 0.03 0.06 0.07 0.09 0.08 0.14 -
P/RPS 1.86 0.19 0.26 0.26 0.35 0.21 0.37 29.45%
P/EPS -1.09 -1.03 -2.75 -4.34 -230.77 -7.40 -8.88 -28.49%
EY -92.11 -96.75 -36.39 -23.06 -0.43 -13.51 -11.26 39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 0.60 0.54 0.60 0.53 0.88 -

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