[PATIMAS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -89.77%
YoY- -42.34%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,533 187,111 150,916 114,199 77,452 34,614 175,523 -83.74%
PBT -4,927 -21,378 -12,755 -9,794 -5,198 -2,297 -14,420 -51.15%
Tax 0 -1,075 -70 -70 0 0 -1,708 -
NP -4,927 -22,453 -12,825 -9,864 -5,198 -2,297 -16,128 -54.67%
-
NP to SH -4,880 -22,453 -12,825 -9,864 -5,198 -2,297 -16,128 -54.96%
-
Tax Rate - - - - - - - -
Total Cost 16,460 209,564 163,741 124,063 82,650 36,911 191,651 -80.56%
-
Net Worth 22,874 60,074 67,500 75,297 75,333 81,506 82,638 -57.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,874 60,074 67,500 75,297 75,333 81,506 82,638 -57.56%
NOSH 762,500 750,936 749,999 752,977 753,333 740,967 751,262 0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -42.72% -12.00% -8.50% -8.64% -6.71% -6.64% -9.19% -
ROE -21.33% -37.38% -19.00% -13.10% -6.90% -2.82% -19.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.51 24.92 20.12 15.17 10.28 4.67 23.36 -83.92%
EPS -0.64 -2.99 -1.71 -1.31 0.69 -0.31 -2.15 -55.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.08 0.09 0.10 0.10 0.11 0.11 -57.97%
Adjusted Per Share Value based on latest NOSH - 752,419
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.83 29.70 23.95 18.13 12.29 5.49 27.86 -83.74%
EPS -0.77 -3.56 -2.04 -1.57 -0.83 -0.36 -2.56 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0954 0.1071 0.1195 0.1196 0.1294 0.1312 -57.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.08 0.07 0.06 0.07 0.07 0.06 -
P/RPS 5.29 0.32 0.00 0.00 0.00 0.00 0.26 646.65%
P/EPS -12.50 -2.68 0.00 0.00 0.00 0.00 -2.79 172.01%
EY -8.00 -37.38 0.00 0.00 0.00 0.00 -35.78 -63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.00 0.00 0.00 0.00 0.00 0.55 186.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 01/11/12 29/05/12 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 -
Price 0.03 0.06 0.07 0.06 0.06 0.07 0.07 -
P/RPS 1.98 0.24 0.00 0.00 0.00 0.00 0.30 252.25%
P/EPS -4.69 -2.01 0.00 0.00 0.00 0.00 -3.26 27.46%
EY -21.33 -49.83 0.00 0.00 0.00 0.00 -30.67 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.00 0.00 0.00 0.00 0.64 34.68%

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