[PATIMAS] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -97.14%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 100,081 89,540 77,813 57,715 73,723 47,023 62,091 37.35%
PBT 2,225 3,477 1,843 1,012 7,297 1,639 1,977 8.17%
Tax -522 -2,900 -1,409 -885 -2,855 -1,377 -1,545 -51.39%
NP 1,703 577 434 127 4,442 262 432 148.92%
-
NP to SH 1,703 577 434 127 4,442 262 432 148.92%
-
Tax Rate 23.46% 83.41% 76.45% 87.45% 39.13% 84.01% 78.15% -
Total Cost 98,378 88,963 77,379 57,588 69,281 46,761 61,659 36.42%
-
Net Worth 180,797 170,880 90,181 15,099 59,927 28,581 27,599 248.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,832 - - - 2,996 - - -
Div Payout % 342.47% - - - 67.45% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 180,797 170,880 90,181 15,099 59,927 28,581 27,599 248.90%
NOSH 116,643 110,961 56,363 10,000 59,927 59,545 59,999 55.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.70% 0.64% 0.56% 0.22% 6.03% 0.56% 0.70% -
ROE 0.94% 0.34% 0.48% 0.84% 7.41% 0.92% 1.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.80 80.69 138.06 577.15 123.02 78.97 103.49 -11.71%
EPS 1.46 -0.52 -0.77 -1.27 5.89 0.44 0.72 60.00%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.55 1.54 1.60 1.51 1.00 0.48 0.46 124.26%
Adjusted Per Share Value based on latest NOSH - 10,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.89 14.21 12.35 9.16 11.70 7.46 9.86 37.33%
EPS 0.27 0.09 0.07 0.02 0.71 0.04 0.07 145.34%
DPS 0.93 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.287 0.2712 0.1431 0.024 0.0951 0.0454 0.0438 248.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.24 0.27 0.19 0.15 0.18 0.21 0.25 -
P/RPS 0.28 0.33 0.14 0.03 0.15 0.27 0.24 10.79%
P/EPS 16.44 51.92 24.68 11.81 2.43 47.73 34.72 -39.16%
EY 6.08 1.93 4.05 8.47 41.18 2.10 2.88 64.34%
DY 20.83 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.15 0.18 0.12 0.10 0.18 0.44 0.54 -57.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.22 0.24 0.27 0.17 0.16 0.20 0.24 -
P/RPS 0.26 0.30 0.20 0.03 0.13 0.25 0.23 8.49%
P/EPS 15.07 46.15 35.06 13.39 2.16 45.45 33.33 -41.00%
EY 6.64 2.17 2.85 7.47 46.33 2.20 3.00 69.59%
DY 22.73 0.00 0.00 0.00 31.25 0.00 0.00 -
P/NAPS 0.14 0.16 0.17 0.11 0.16 0.42 0.52 -58.20%

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