[PATIMAS] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 4.5%
YoY- -14.65%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,293 91,431 160,458 196,900 181,335 259,183 294,771 -38.34%
PBT -32,585 -25,089 -16,909 -10,286 1,128 -9,199 -12,516 16.52%
Tax 2,957 -1,005 -1,499 -1,936 -1,744 -2,044 -1,845 -
NP -29,628 -26,094 -18,408 -12,222 -616 -11,243 -14,361 12.26%
-
NP to SH -29,847 -26,034 -18,408 -12,221 -616 -10,343 -11,543 16.39%
-
Tax Rate - - - - 154.61% - - -
Total Cost 43,921 117,525 178,866 209,122 181,951 270,426 309,132 -26.79%
-
Net Worth 58,295 -24,712 75,241 97,299 105,224 103,466 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 58,295 -24,712 75,241 97,299 105,224 103,466 0 -
NOSH 832,790 823,750 752,419 748,461 751,600 739,047 738,333 1.94%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -207.29% -28.54% -11.47% -6.21% -0.34% -4.34% -4.87% -
ROE -51.20% 0.00% -24.47% -12.56% -0.59% -10.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.72 11.10 21.33 26.31 24.13 35.07 39.92 -39.49%
EPS -3.58 -3.16 -2.45 -1.63 -0.08 -1.40 -1.56 14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 -0.03 0.10 0.13 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 832,790
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.27 14.51 25.47 31.25 28.78 41.14 46.79 -38.34%
EPS -4.74 -4.13 -2.92 -1.94 -0.10 -1.64 -1.83 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0925 -0.0392 0.1194 0.1544 0.167 0.1642 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.04 0.03 0.06 0.06 0.09 0.08 0.14 -
P/RPS 2.33 0.27 0.28 0.23 0.37 0.23 0.35 35.38%
P/EPS -1.12 -0.95 -2.45 -3.67 -109.81 -5.72 -8.95 -28.26%
EY -89.60 -105.35 -40.78 -27.21 -0.91 -17.49 -11.17 39.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.60 0.46 0.64 0.57 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/11/13 30/11/12 30/11/11 01/09/10 27/08/09 26/08/08 27/08/07 -
Price 0.01 0.03 0.06 0.06 0.09 0.08 0.11 -
P/RPS 0.58 0.27 0.28 0.23 0.37 0.23 0.28 12.34%
P/EPS -0.28 -0.95 -2.45 -3.67 -109.81 -5.72 -7.04 -40.26%
EY -358.40 -105.35 -40.78 -27.21 -0.91 -17.49 -14.21 67.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.00 0.60 0.46 0.64 0.57 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