[PATIMAS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -31.71%
YoY- -164.61%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,853 36,357 42,734 79,158 38,651 38,641 37,461 12.74%
PBT -2,851 -1,946 -2,394 -3,201 -2,745 -1,879 -2,291 15.67%
Tax 352 0 -91 -1,228 -617 0 0 -
NP -2,499 -1,946 -2,485 -4,429 -3,362 -1,879 -2,291 5.95%
-
NP to SH -2,499 -1,946 -2,485 -4,428 -3,362 -1,879 -2,149 10.57%
-
Tax Rate - - - - - - - -
Total Cost 47,352 38,303 45,219 83,587 42,013 40,520 39,752 12.35%
-
Net Worth 90,872 97,299 97,893 97,522 104,595 105,224 111,155 -12.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,872 97,299 97,893 97,522 104,595 105,224 111,155 -12.55%
NOSH 757,272 748,461 753,030 750,169 747,111 751,600 741,034 1.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.57% -5.35% -5.82% -5.60% -8.70% -4.86% -6.12% -
ROE -2.75% -2.00% -2.54% -4.54% -3.21% -1.79% -1.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.92 4.86 5.67 10.55 5.17 5.14 5.06 11.02%
EPS -0.33 -0.26 -0.33 -0.59 0.45 -0.25 -0.29 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.15 -13.81%
Adjusted Per Share Value based on latest NOSH - 750,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.12 5.77 6.78 12.56 6.14 6.13 5.95 12.70%
EPS -0.40 -0.31 -0.39 -0.70 -0.53 -0.30 -0.34 11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.1544 0.1554 0.1548 0.166 0.167 0.1764 -12.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.08 0.09 0.09 0.09 0.06 -
P/RPS 1.01 1.24 1.41 0.85 1.74 1.75 1.19 -10.34%
P/EPS -18.18 -23.08 -24.24 -15.25 -20.00 -36.00 -20.69 -8.25%
EY -5.50 -4.33 -4.13 -6.56 -5.00 -2.78 -4.83 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.62 0.69 0.64 0.64 0.40 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 01/09/10 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.09 -
P/RPS 1.01 1.24 1.23 0.85 1.74 1.75 1.78 -31.43%
P/EPS -18.18 -23.08 -21.21 -15.25 -20.00 -36.00 -31.03 -29.95%
EY -5.50 -4.33 -4.71 -6.56 -5.00 -2.78 -3.22 42.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 0.69 0.64 0.64 0.60 -11.43%

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