[PATIMAS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.23%
YoY- 40.32%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 470,284 414,348 325,149 300,090 271,056 230,860 245,479 54.31%
PBT 15,338 13,356 8,557 8,442 5,710 4,048 12,031 17.59%
Tax -4,934 -5,060 -5,716 -6,925 -4,588 -3,540 -6,778 -19.09%
NP 10,404 8,296 2,841 1,517 1,122 508 5,253 57.77%
-
NP to SH 10,404 8,296 2,841 1,517 1,122 508 5,253 57.77%
-
Tax Rate 32.17% 37.89% 66.80% 82.03% 80.35% 87.45% 56.34% -
Total Cost 459,880 406,052 322,308 298,573 269,934 230,352 240,226 54.23%
-
Net Worth 143,166 157,060 403,995 68,457 44,000 15,099 90,599 35.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 13,032 - - - 2,999 -
Div Payout % - - 458.72% - - - 57.11% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 143,166 157,060 403,995 68,457 44,000 15,099 90,599 35.70%
NOSH 88,923 100,679 260,642 44,453 27,500 10,000 59,999 30.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.21% 2.00% 0.87% 0.51% 0.41% 0.22% 2.14% -
ROE 7.27% 5.28% 0.70% 2.22% 2.55% 3.36% 5.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 528.87 411.55 124.75 675.07 985.66 2,308.60 409.13 18.68%
EPS 11.70 8.24 -1.09 -3.41 -4.08 -5.08 2.75 162.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.61 1.56 1.55 1.54 1.60 1.51 1.51 4.37%
Adjusted Per Share Value based on latest NOSH - 110,961
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 74.65 65.77 51.61 47.63 43.02 36.64 38.96 54.32%
EPS 1.65 1.32 0.45 0.24 0.18 0.08 0.83 58.16%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 0.48 -
NAPS 0.2272 0.2493 0.6413 0.1087 0.0698 0.024 0.1438 35.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.19 0.24 0.27 0.19 0.15 0.18 -
P/RPS 0.03 0.05 0.19 0.04 0.02 0.01 0.04 -17.46%
P/EPS 1.54 2.31 22.02 7.91 4.66 2.95 2.06 -17.64%
EY 65.00 43.37 4.54 12.64 21.47 33.87 48.64 21.34%
DY 0.00 0.00 20.83 0.00 0.00 0.00 27.78 -
P/NAPS 0.11 0.12 0.15 0.18 0.12 0.10 0.12 -5.64%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 20/11/03 26/08/03 26/05/03 28/02/03 -
Price 0.16 0.16 0.22 0.24 0.27 0.17 0.16 -
P/RPS 0.03 0.04 0.18 0.04 0.03 0.01 0.04 -17.46%
P/EPS 1.37 1.94 20.18 7.03 6.62 3.35 1.83 -17.56%
EY 73.13 51.50 4.95 14.22 15.11 29.88 54.72 21.35%
DY 0.00 0.00 22.73 0.00 0.00 0.00 31.25 -
P/NAPS 0.10 0.10 0.14 0.16 0.17 0.11 0.11 -6.16%

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