[PATIMAS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.71%
YoY- 570.65%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 182,780 103,090 493,795 364,748 235,142 103,587 325,149 -31.91%
PBT 770 1,929 14,563 11,587 7,669 3,339 8,557 -79.94%
Tax -1,630 -1,611 -4,701 -3,955 -2,467 -1,265 -5,716 -56.70%
NP -860 318 9,862 7,632 5,202 2,074 2,841 -
-
NP to SH -1,608 318 9,862 7,632 5,202 2,074 2,841 -
-
Tax Rate 211.69% 83.51% 32.28% 34.13% 32.17% 37.89% 66.80% -
Total Cost 183,640 102,772 483,933 357,116 229,940 101,513 322,308 -31.29%
-
Net Worth 50,745 71,549 255,570 142,763 143,166 157,060 403,995 -74.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,531 - - - 13,032 -
Div Payout % - - 45.95% - - - 458.72% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,745 71,549 255,570 142,763 143,166 157,060 403,995 -74.95%
NOSH 31,715 44,166 90,627 89,788 88,923 100,679 260,642 -75.47%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.47% 0.31% 2.00% 2.09% 2.21% 2.00% 0.87% -
ROE -3.17% 0.44% 3.86% 5.35% 3.63% 1.32% 0.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 576.30 233.41 544.86 406.23 264.43 102.89 124.75 177.63%
EPS -4.16 -0.72 10.83 8.50 5.85 2.06 -1.09 144.41%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.60 1.62 2.82 1.59 1.61 1.56 1.55 2.14%
Adjusted Per Share Value based on latest NOSH - 91,353
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.01 16.36 78.38 57.90 37.32 16.44 51.61 -31.91%
EPS -0.26 0.05 1.57 1.21 0.83 0.33 0.45 -
DPS 0.00 0.00 0.72 0.00 0.00 0.00 2.07 -
NAPS 0.0805 0.1136 0.4057 0.2266 0.2272 0.2493 0.6413 -74.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.14 0.16 0.18 0.18 0.18 0.19 0.24 -
P/RPS 0.02 0.07 0.03 0.04 0.07 0.18 0.19 -77.73%
P/EPS -2.76 22.22 1.65 2.12 3.08 9.22 22.02 -
EY -36.21 4.50 60.45 47.22 32.50 10.84 4.54 -
DY 0.00 0.00 27.78 0.00 0.00 0.00 20.83 -
P/NAPS 0.09 0.10 0.06 0.11 0.11 0.12 0.15 -28.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 27/02/04 -
Price 0.12 0.15 0.16 0.18 0.16 0.16 0.22 -
P/RPS 0.02 0.06 0.03 0.04 0.06 0.16 0.18 -76.91%
P/EPS -2.37 20.83 1.47 2.12 2.74 7.77 20.18 -
EY -42.25 4.80 68.01 47.22 36.56 12.88 4.95 -
DY 0.00 0.00 31.25 0.00 0.00 0.00 22.73 -
P/NAPS 0.07 0.09 0.06 0.11 0.10 0.10 0.14 -37.03%

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