[PATIMAS] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -40.11%
YoY- -51.43%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 199,722 157,757 116,625 89,584 83,898 84,667 89,275 71.13%
PBT 10,319 10,222 9,577 7,987 12,024 12,314 13,073 -14.60%
Tax -4,746 -4,215 -3,356 -2,613 -3,051 -3,546 -3,609 20.05%
NP 5,573 6,007 6,221 5,374 8,973 8,768 9,464 -29.76%
-
NP to SH 5,573 6,007 6,221 5,374 8,973 8,768 9,464 -29.76%
-
Tax Rate 45.99% 41.23% 35.04% 32.72% 25.37% 28.80% 27.61% -
Total Cost 194,149 151,750 110,404 84,210 74,925 75,899 79,811 80.97%
-
Net Worth 28,079 28,200 0 60,294 60,085 77,329 78,836 -49.78%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 3,000 3,000 2,997 2,997 2,997 2,997 2,000 31.06%
Div Payout % 53.83% 49.94% 48.18% 55.77% 33.40% 34.18% 21.13% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 28,079 28,200 0 60,294 60,085 77,329 78,836 -49.78%
NOSH 58,499 60,000 59,894 60,294 60,085 59,945 40,018 28.83%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.79% 3.81% 5.33% 6.00% 10.70% 10.36% 10.60% -
ROE 19.85% 21.30% 0.00% 8.91% 14.93% 11.34% 12.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 341.41 262.93 194.72 148.58 139.63 141.24 223.08 32.83%
EPS 9.53 10.01 10.39 8.91 14.93 14.63 23.65 -45.47%
DPS 5.13 5.00 5.00 4.97 4.99 5.00 5.00 1.72%
NAPS 0.48 0.47 0.00 1.00 1.00 1.29 1.97 -61.02%
Adjusted Per Share Value based on latest NOSH - 60,294
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 31.70 25.04 18.51 14.22 13.32 13.44 14.17 71.13%
EPS 0.88 0.95 0.99 0.85 1.42 1.39 1.50 -29.94%
DPS 0.48 0.48 0.48 0.48 0.48 0.48 0.32 31.06%
NAPS 0.0446 0.0448 0.00 0.0957 0.0954 0.1227 0.1251 -49.75%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.27 0.26 0.20 0.21 0.23 0.29 0.65 -
P/RPS 0.08 0.10 0.10 0.14 0.16 0.21 0.29 -57.65%
P/EPS 2.83 2.60 1.93 2.36 1.54 1.98 2.75 1.93%
EY 35.28 38.51 51.93 42.44 64.93 50.44 36.38 -2.02%
DY 18.99 19.23 25.00 23.67 21.69 17.24 7.69 82.79%
P/NAPS 0.56 0.55 0.00 0.21 0.23 0.22 0.33 42.31%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 03/06/02 26/02/02 29/11/01 28/08/01 30/05/01 27/02/01 28/11/00 -
Price 0.27 0.26 0.24 0.26 0.21 0.28 0.57 -
P/RPS 0.08 0.10 0.12 0.17 0.15 0.20 0.26 -54.45%
P/EPS 2.83 2.60 2.31 2.92 1.41 1.91 2.41 11.31%
EY 35.28 38.51 43.28 34.28 71.11 52.24 41.49 -10.25%
DY 18.99 19.23 20.83 19.12 23.75 17.86 8.77 67.45%
P/NAPS 0.56 0.55 0.00 0.26 0.21 0.22 0.29 55.13%

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