[PATIMAS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -170.52%
YoY- -185.5%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 259,946 265,568 324,282 323,597 365,560 412,360 493,795 -34.88%
PBT 1,732 984 -16,629 -8,149 1,540 7,716 14,563 -75.90%
Tax -508 -392 -867 -2,746 -3,260 -6,444 -4,701 -77.40%
NP 1,224 592 -17,496 -10,896 -1,720 1,272 9,862 -75.21%
-
NP to SH 786 1,176 -15,125 -8,700 -3,216 1,272 9,862 -81.56%
-
Tax Rate 29.33% 39.84% - - 211.69% 83.51% 32.28% -
Total Cost 258,722 264,976 341,778 334,493 367,280 411,088 483,933 -34.20%
-
Net Worth 2,305,600 323,400 110,556 65,524 50,745 71,549 255,570 335.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,549 - - - 4,531 -
Div Payout % - - 0.00% - - - 45.95% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,305,600 323,400 110,556 65,524 50,745 71,549 255,570 335.10%
NOSH 1,310,000 183,750 51,662 45,821 31,715 44,166 90,627 496.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.47% 0.22% -5.40% -3.37% -0.47% 0.31% 2.00% -
ROE 0.03% 0.36% -13.68% -13.28% -6.34% 1.78% 3.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.84 144.53 627.70 706.21 1,152.61 933.65 544.86 -89.08%
EPS -0.06 0.16 -2.41 -15.60 -8.32 -2.88 10.83 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.76 1.76 2.14 1.43 1.60 1.62 2.82 -27.03%
Adjusted Per Share Value based on latest NOSH - 53,562
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.26 42.15 51.47 51.36 58.03 65.45 78.38 -34.88%
EPS 0.12 0.19 -2.40 -1.38 -0.51 0.20 1.57 -82.07%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.72 -
NAPS 3.6597 0.5133 0.1755 0.104 0.0805 0.1136 0.4057 335.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.09 0.10 0.12 0.14 0.16 0.18 -
P/RPS 0.71 0.06 0.02 0.02 0.01 0.02 0.03 729.10%
P/EPS 233.33 14.06 -0.34 -0.63 -1.38 5.56 1.65 2639.02%
EY 0.43 7.11 -292.77 -158.22 -72.43 18.00 60.45 -96.33%
DY 0.00 0.00 30.00 0.00 0.00 0.00 27.78 -
P/NAPS 0.08 0.05 0.05 0.08 0.09 0.10 0.06 21.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 07/03/06 29/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.09 0.12 0.10 0.11 0.12 0.15 0.16 -
P/RPS 0.45 0.08 0.02 0.02 0.01 0.02 0.03 511.24%
P/EPS 150.00 18.75 -0.34 -0.58 -1.18 5.21 1.47 2102.22%
EY 0.67 5.33 -292.77 -172.61 -84.50 19.20 68.01 -95.44%
DY 0.00 0.00 30.00 0.00 0.00 0.00 31.25 -
P/NAPS 0.05 0.07 0.05 0.08 0.07 0.09 0.06 -11.47%

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