[PATIMAS] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 30.34%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 13,707 59,283 150,916 203,102 172,159 224,383 317,636 -39.48%
PBT -15,326 -39,264 -12,753 -10,392 1,824 -9,300 -12,988 2.68%
Tax 2,957 -1,005 -70 -967 -2,361 -1,923 -1,960 -
NP -12,369 -40,269 -12,823 -11,359 -537 -11,223 -14,948 -2.98%
-
NP to SH -12,407 -40,388 -12,823 -11,358 -537 -10,919 -12,046 0.47%
-
Tax Rate - - - - 129.44% - - -
Total Cost 26,076 99,552 163,739 214,461 172,696 235,606 332,584 -33.42%
-
Net Worth -44,100 -39,894 68,307 90,872 0 104,726 113,092 -
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 125 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -44,100 -39,894 68,307 90,872 0 104,726 113,092 -
NOSH 630,000 797,880 758,974 757,272 747,111 748,043 753,947 -2.82%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -90.24% -67.93% -8.50% -5.59% -0.31% -5.00% -4.71% -
ROE 0.00% 0.00% -18.77% -12.50% 0.00% -10.43% -10.65% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.18 7.43 19.88 26.82 23.04 30.00 42.13 -37.70%
EPS -1.97 -5.06 -1.69 -1.50 -0.07 -1.46 -1.60 3.38%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.05 0.09 0.12 0.00 0.14 0.15 -
Adjusted Per Share Value based on latest NOSH - 758,974
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.18 9.41 23.95 32.24 27.33 35.62 50.42 -39.46%
EPS -1.97 -6.41 -2.04 -1.80 -0.09 -1.73 -1.91 0.49%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.0633 0.1084 0.1442 0.00 0.1662 0.1795 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.01 0.04 0.07 0.06 0.09 0.08 0.11 -
P/RPS 0.46 0.54 0.35 0.22 0.39 0.27 0.26 9.54%
P/EPS -0.51 -0.79 -4.14 -4.00 -125.21 -5.48 -6.88 -34.01%
EY -196.94 -126.55 -24.14 -25.00 -0.80 -18.25 -14.52 51.69%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.78 0.50 0.00 0.57 0.73 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/14 28/02/13 28/02/12 25/11/10 25/11/09 27/11/08 27/11/07 -
Price 0.01 0.045 0.07 0.06 0.09 0.06 0.10 -
P/RPS 0.46 0.61 0.35 0.22 0.39 0.20 0.24 10.95%
P/EPS -0.51 -0.89 -4.14 -4.00 -125.21 -4.11 -6.26 -33.01%
EY -196.94 -112.49 -24.14 -25.00 -0.80 -24.33 -15.98 49.38%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.78 0.50 0.00 0.43 0.67 -

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