[PATIMAS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -131.8%
YoY- -253.37%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 189,735 129,973 66,392 324,282 242,698 182,780 103,090 50.12%
PBT -2,002 866 246 -16,629 -6,112 770 1,929 -
Tax -260 -254 -98 -867 -2,060 -1,630 -1,611 -70.32%
NP -2,262 612 148 -17,496 -8,172 -860 318 -
-
NP to SH -1,969 393 294 -15,125 -6,525 -1,608 318 -
-
Tax Rate - 29.33% 39.84% - - 211.69% 83.51% -
Total Cost 191,997 129,361 66,244 341,778 250,870 183,640 102,772 51.62%
-
Net Worth 105,927 2,305,600 323,400 110,556 65,524 50,745 71,549 29.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,549 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 105,927 2,305,600 323,400 110,556 65,524 50,745 71,549 29.86%
NOSH 62,310 1,310,000 183,750 51,662 45,821 31,715 44,166 25.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.19% 0.47% 0.22% -5.40% -3.37% -0.47% 0.31% -
ROE -1.86% 0.02% 0.09% -13.68% -9.96% -3.17% 0.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 304.50 9.92 36.13 627.70 529.66 576.30 233.41 19.37%
EPS -3.16 -0.03 0.04 -2.41 -11.70 -4.16 -0.72 167.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.70 1.76 1.76 2.14 1.43 1.60 1.62 3.26%
Adjusted Per Share Value based on latest NOSH - 57,124
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.12 20.63 10.54 51.47 38.52 29.01 16.36 50.15%
EPS -0.31 0.06 0.05 -2.40 -1.04 -0.26 0.05 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.1681 3.6597 0.5133 0.1755 0.104 0.0805 0.1136 29.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.09 0.14 0.09 0.10 0.12 0.14 0.16 -
P/RPS 0.03 1.41 0.25 0.02 0.02 0.02 0.07 -43.12%
P/EPS -2.85 466.67 56.25 -0.34 -0.84 -2.76 22.22 -
EY -35.11 0.21 1.78 -292.77 -118.67 -36.21 4.50 -
DY 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.08 0.05 0.05 0.08 0.09 0.10 -36.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 29/05/06 07/03/06 29/11/05 30/08/05 30/05/05 -
Price 0.14 0.09 0.12 0.10 0.11 0.12 0.15 -
P/RPS 0.05 0.91 0.33 0.02 0.02 0.02 0.06 -11.43%
P/EPS -4.43 300.00 75.00 -0.34 -0.77 -2.37 20.83 -
EY -22.57 0.33 1.33 -292.77 -129.45 -42.25 4.80 -
DY 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.07 0.05 0.08 0.07 0.09 -7.54%

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