[PATIMAS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.77%
YoY- 67.29%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 317,636 271,319 371,745 464,829 298,791 230,177 116,625 18.16%
PBT -12,988 -12,519 -3,136 13,812 13,629 10,177 9,577 -
Tax -1,960 933 -3,313 -4,477 -8,049 -5,744 -3,356 -8.56%
NP -14,948 -11,586 -6,449 9,335 5,580 4,433 6,221 -
-
NP to SH -12,046 -10,569 -4,295 9,335 5,580 4,433 6,221 -
-
Tax Rate - - - 32.41% 59.06% 56.44% 35.04% -
Total Cost 332,584 282,905 378,194 455,494 293,211 225,744 110,404 20.16%
-
Net Worth 113,092 128,698 76,593 145,251 170,880 28,581 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 4,684 5,832 2,996 3,000 2,997 -
Div Payout % - - 0.00% 62.48% 53.70% 67.67% 48.18% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 113,092 128,698 76,593 145,251 170,880 28,581 0 -
NOSH 753,947 75,705 53,562 91,353 110,961 59,545 59,894 52.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -4.71% -4.27% -1.73% 2.01% 1.87% 1.93% 5.33% -
ROE -10.65% -8.21% -5.61% 6.43% 3.27% 15.51% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 42.13 358.39 694.05 508.83 269.27 386.56 194.72 -22.50%
EPS -1.60 -13.96 -8.02 10.22 5.03 7.44 10.39 -
DPS 0.00 0.00 8.75 6.38 2.70 5.00 5.00 -
NAPS 0.15 1.70 1.43 1.59 1.54 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 91,353
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.42 43.07 59.01 73.78 47.43 36.54 18.51 18.16%
EPS -1.91 -1.68 -0.68 1.48 0.89 0.70 0.99 -
DPS 0.00 0.00 0.74 0.93 0.48 0.48 0.48 -
NAPS 0.1795 0.2043 0.1216 0.2306 0.2712 0.0454 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.11 0.09 0.12 0.18 0.27 0.21 0.20 -
P/RPS 0.26 0.03 0.02 0.04 0.10 0.05 0.10 17.25%
P/EPS -6.88 -0.64 -1.50 1.76 5.37 2.82 1.93 -
EY -14.52 -155.12 -66.82 56.77 18.63 35.45 51.93 -
DY 0.00 0.00 72.88 35.47 10.00 23.81 25.00 -
P/NAPS 0.73 0.05 0.08 0.11 0.18 0.44 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 29/11/05 25/11/04 20/11/03 29/11/02 29/11/01 -
Price 0.10 0.14 0.11 0.18 0.24 0.20 0.24 -
P/RPS 0.24 0.04 0.02 0.04 0.09 0.05 0.12 12.24%
P/EPS -6.26 -1.00 -1.37 1.76 4.77 2.69 2.31 -
EY -15.98 -99.72 -72.90 56.77 20.95 37.22 43.28 -
DY 0.00 0.00 79.51 35.47 11.25 25.00 20.83 -
P/NAPS 0.67 0.08 0.08 0.11 0.16 0.42 0.00 -

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