[PATIMAS] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -49.09%
YoY- -64.24%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 464,829 424,763 371,021 325,149 298,791 256,274 240,552 54.95%
PBT 13,812 13,371 10,884 8,557 13,629 12,698 13,729 0.40%
Tax -4,477 -5,889 -6,096 -5,716 -8,049 -6,526 -6,662 -23.22%
NP 9,335 7,482 4,788 2,841 5,580 6,172 7,067 20.32%
-
NP to SH 9,335 7,482 4,788 2,841 5,580 6,172 7,067 20.32%
-
Tax Rate 32.41% 44.04% 56.01% 66.80% 59.06% 51.39% 48.53% -
Total Cost 455,494 417,281 366,233 322,308 293,211 250,102 233,485 55.93%
-
Net Worth 145,251 132,528 157,060 180,797 170,880 90,181 15,099 350.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,832 5,832 5,832 5,832 2,996 2,996 2,996 55.71%
Div Payout % 62.48% 77.95% 121.81% 205.29% 53.70% 48.55% 42.40% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 145,251 132,528 157,060 180,797 170,880 90,181 15,099 350.46%
NOSH 91,353 82,315 100,679 116,643 110,961 56,363 10,000 335.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.01% 1.76% 1.29% 0.87% 1.87% 2.41% 2.94% -
ROE 6.43% 5.65% 3.05% 1.57% 3.27% 6.84% 46.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 508.83 516.02 368.52 278.75 269.27 454.68 2,405.52 -64.39%
EPS 10.22 9.09 4.76 2.44 5.03 10.95 70.67 -72.35%
DPS 6.38 7.09 5.79 5.00 2.70 5.32 29.96 -64.23%
NAPS 1.59 1.61 1.56 1.55 1.54 1.60 1.51 3.49%
Adjusted Per Share Value based on latest NOSH - 116,643
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 73.78 67.42 58.89 51.61 47.43 40.68 38.18 54.95%
EPS 1.48 1.19 0.76 0.45 0.89 0.98 1.12 20.35%
DPS 0.93 0.93 0.93 0.93 0.48 0.48 0.48 55.22%
NAPS 0.2306 0.2104 0.2493 0.287 0.2712 0.1431 0.024 350.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.18 0.18 0.19 0.24 0.27 0.19 0.15 -
P/RPS 0.04 0.03 0.05 0.09 0.10 0.04 0.01 151.34%
P/EPS 1.76 1.98 4.00 9.85 5.37 1.74 0.21 311.00%
EY 56.77 50.50 25.03 10.15 18.63 57.63 471.13 -75.50%
DY 35.47 39.36 30.49 20.83 10.00 27.98 199.76 -68.30%
P/NAPS 0.11 0.11 0.12 0.15 0.18 0.12 0.10 6.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 27/02/04 20/11/03 26/08/03 26/05/03 -
Price 0.18 0.16 0.16 0.22 0.24 0.27 0.17 -
P/RPS 0.04 0.03 0.04 0.08 0.09 0.06 0.01 151.34%
P/EPS 1.76 1.76 3.36 9.03 4.77 2.47 0.24 276.08%
EY 56.77 56.81 29.72 11.07 20.95 40.56 415.71 -73.38%
DY 35.47 44.28 36.21 22.73 11.25 19.69 176.26 -65.55%
P/NAPS 0.11 0.10 0.10 0.14 0.16 0.17 0.11 0.00%

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