[PATIMAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -75.07%
YoY- -144.37%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,784 37,040 46,132 187,111 150,916 152,265 154,904 -65.77%
PBT -40,854 -27,012 -19,708 -21,378 -12,755 -13,058 -10,396 147.99%
Tax 0 0 0 -1,075 -70 -93 0 -
NP -40,854 -27,012 -19,708 -22,453 -12,825 -13,152 -10,396 147.99%
-
NP to SH -41,013 -26,892 -19,520 -22,453 -12,825 -13,152 -10,396 148.63%
-
Tax Rate - - - - - - - -
Total Cost 71,638 64,052 65,840 209,564 163,741 165,417 165,300 -42.58%
-
Net Worth -39,844 -24,747 22,874 60,074 67,500 75,297 75,333 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -39,844 -24,747 22,874 60,074 67,500 75,297 75,333 -
NOSH 796,891 824,907 762,500 750,936 749,999 752,977 753,333 3.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -132.71% -72.93% -42.72% -12.00% -8.50% -8.64% -6.71% -
ROE 0.00% 0.00% -85.33% -37.38% -19.00% -17.47% -13.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.86 4.49 6.05 24.92 20.12 20.22 20.56 -67.04%
EPS -5.15 -3.26 -2.56 -2.99 -1.71 -1.75 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 -0.03 0.03 0.08 0.09 0.10 0.10 -
Adjusted Per Share Value based on latest NOSH - 752,109
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.89 5.88 7.32 29.70 23.95 24.17 24.59 -65.76%
EPS -6.51 -4.27 -3.10 -3.56 -2.04 -2.09 -1.65 148.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0632 -0.0393 0.0363 0.0954 0.1071 0.1195 0.1196 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.04 0.03 0.08 0.08 0.07 0.06 0.07 -
P/RPS 1.04 0.67 1.32 0.32 0.00 0.00 0.00 -
P/EPS -0.78 -0.92 -3.13 -2.68 0.00 0.00 0.00 -
EY -128.67 -108.67 -32.00 -37.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.67 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 01/11/12 29/05/12 28/02/12 30/11/11 25/08/11 -
Price 0.045 0.03 0.03 0.06 0.07 0.06 0.06 -
P/RPS 1.16 0.67 0.50 0.24 0.00 0.00 0.00 -
P/EPS -0.87 -0.92 -1.17 -2.01 0.00 0.00 0.00 -
EY -114.37 -108.67 -85.33 -49.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 0.75 0.00 0.00 0.00 -

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