[PATIMAS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.41%
YoY- 827.27%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 412,360 493,795 486,330 470,284 414,348 325,149 300,090 23.57%
PBT 7,716 14,563 15,449 15,338 13,356 8,557 8,442 -5.81%
Tax -6,444 -4,701 -5,273 -4,934 -5,060 -5,716 -6,925 -4.68%
NP 1,272 9,862 10,176 10,404 8,296 2,841 1,517 -11.07%
-
NP to SH 1,272 9,862 10,176 10,404 8,296 2,841 1,517 -11.07%
-
Tax Rate 83.51% 32.28% 34.13% 32.17% 37.89% 66.80% 82.03% -
Total Cost 411,088 483,933 476,154 459,880 406,052 322,308 298,573 23.73%
-
Net Worth 71,549 255,570 142,763 143,166 157,060 403,995 68,457 2.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,531 - - - 13,032 - -
Div Payout % - 45.95% - - - 458.72% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 71,549 255,570 142,763 143,166 157,060 403,995 68,457 2.98%
NOSH 44,166 90,627 89,788 88,923 100,679 260,642 44,453 -0.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.31% 2.00% 2.09% 2.21% 2.00% 0.87% 0.51% -
ROE 1.78% 3.86% 7.13% 7.27% 5.28% 0.70% 2.22% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 933.65 544.86 541.64 528.87 411.55 124.75 675.07 24.10%
EPS -2.88 10.83 11.33 11.70 8.24 -1.09 -3.41 -10.64%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.62 2.82 1.59 1.61 1.56 1.55 1.54 3.43%
Adjusted Per Share Value based on latest NOSH - 82,315
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 65.45 78.38 77.20 74.65 65.77 51.61 47.63 23.57%
EPS 0.20 1.57 1.62 1.65 1.32 0.45 0.24 -11.43%
DPS 0.00 0.72 0.00 0.00 0.00 2.07 0.00 -
NAPS 0.1136 0.4057 0.2266 0.2272 0.2493 0.6413 0.1087 2.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.18 0.18 0.18 0.19 0.24 0.27 -
P/RPS 0.02 0.03 0.03 0.03 0.05 0.19 0.04 -36.97%
P/EPS 5.56 1.65 1.59 1.54 2.31 22.02 7.91 -20.92%
EY 18.00 60.45 62.96 65.00 43.37 4.54 12.64 26.54%
DY 0.00 27.78 0.00 0.00 0.00 20.83 0.00 -
P/NAPS 0.10 0.06 0.11 0.11 0.12 0.15 0.18 -32.39%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 27/02/04 20/11/03 -
Price 0.15 0.16 0.18 0.16 0.16 0.22 0.24 -
P/RPS 0.02 0.03 0.03 0.03 0.04 0.18 0.04 -36.97%
P/EPS 5.21 1.47 1.59 1.37 1.94 20.18 7.03 -18.09%
EY 19.20 68.01 62.96 73.13 51.50 4.95 14.22 22.13%
DY 0.00 31.25 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 0.09 0.06 0.11 0.10 0.10 0.14 0.16 -31.83%

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