[PATIMAS] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 15.16%
YoY- -70.03%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,999 152,497 175,523 193,911 192,820 311,128 285,212 -31.41%
PBT -36,386 -19,078 -14,419 -10,116 2,209 -7,772 -9,988 22.97%
Tax 2,274 -1,075 -1,709 -1,845 -2,149 -2,595 -1,143 -
NP -34,112 -20,153 -16,128 -11,961 60 -10,367 -11,131 19.61%
-
NP to SH -34,266 -20,153 -16,128 -11,818 470 -8,994 -9,557 22.65%
-
Tax Rate - - - - 97.28% - - -
Total Cost 61,111 172,650 191,651 205,872 192,760 321,495 296,343 -22.31%
-
Net Worth -48,906 60,168 82,451 97,522 112,945 113,290 120,561 -
Dividend
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -48,906 60,168 82,451 97,522 112,945 113,290 120,561 -
NOSH 815,116 752,109 749,561 750,169 752,967 755,272 753,508 1.26%
Ratio Analysis
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -126.35% -13.22% -9.19% -6.17% 0.03% -3.33% -3.90% -
ROE 0.00% -33.49% -19.56% -12.12% 0.42% -7.94% -7.93% -
Per Share
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.31 20.28 23.42 25.85 25.61 41.19 37.85 -32.27%
EPS -4.20 -2.68 -2.15 -1.58 0.06 -1.19 -1.27 21.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 0.08 0.11 0.13 0.15 0.15 0.16 -
Adjusted Per Share Value based on latest NOSH - 815,116
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.29 24.21 27.86 30.78 30.61 49.39 45.27 -31.40%
EPS -5.44 -3.20 -2.56 -1.88 0.07 -1.43 -1.52 22.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0776 0.0955 0.1309 0.1548 0.1793 0.1798 0.1914 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.04 0.08 0.06 0.09 0.06 0.10 0.14 -
P/RPS 1.21 0.39 0.26 0.35 0.23 0.24 0.37 20.86%
P/EPS -0.95 -2.99 -2.79 -5.71 96.12 -8.40 -11.04 -32.45%
EY -105.10 -33.49 -35.86 -17.50 1.04 -11.91 -9.06 47.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 0.55 0.69 0.40 0.67 0.88 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/05/13 29/05/12 01/03/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.055 0.06 0.07 0.09 0.05 0.09 0.17 -
P/RPS 1.66 0.30 0.30 0.35 0.20 0.22 0.45 23.21%
P/EPS -1.31 -2.24 -3.25 -5.71 80.10 -7.56 -13.40 -31.05%
EY -76.43 -44.66 -30.74 -17.50 1.25 -13.23 -7.46 45.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.64 0.69 0.33 0.60 1.06 -

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