[PATIMAS] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.65%
YoY- 247.13%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 371,745 441,433 493,298 493,795 464,829 424,763 371,021 0.12%
PBT -3,136 7,664 13,153 14,563 13,812 13,371 10,884 -
Tax -3,313 -4,371 -5,047 -4,701 -4,477 -5,889 -6,096 -33.37%
NP -6,449 3,293 8,106 9,862 9,335 7,482 4,788 -
-
NP to SH -4,295 3,052 8,106 9,862 9,335 7,482 4,788 -
-
Tax Rate - 57.03% 38.37% 32.28% 32.41% 44.04% 56.01% -
Total Cost 378,194 438,140 485,192 483,933 455,494 417,281 366,233 2.16%
-
Net Worth 76,593 71,004 71,549 151,779 145,251 132,528 157,060 -38.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,684 4,684 4,684 4,684 5,832 5,832 5,832 -13.58%
Div Payout % 0.00% 153.49% 57.79% 47.50% 62.48% 77.95% 121.81% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 76,593 71,004 71,549 151,779 145,251 132,528 157,060 -38.01%
NOSH 53,562 44,377 44,166 93,690 91,353 82,315 100,679 -34.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.73% 0.75% 1.64% 2.00% 2.01% 1.76% 1.29% -
ROE -5.61% 4.30% 11.33% 6.50% 6.43% 5.65% 3.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 694.05 994.71 1,116.90 527.05 508.83 516.02 368.52 52.44%
EPS -8.02 6.88 18.35 10.53 10.22 9.09 4.76 -
DPS 8.75 10.56 10.61 5.00 6.38 7.09 5.79 31.65%
NAPS 1.43 1.60 1.62 1.62 1.59 1.61 1.56 -5.63%
Adjusted Per Share Value based on latest NOSH - 93,690
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.01 70.07 78.30 78.38 73.78 67.42 58.89 0.13%
EPS -0.68 0.48 1.29 1.57 1.48 1.19 0.76 -
DPS 0.74 0.74 0.74 0.74 0.93 0.93 0.93 -14.11%
NAPS 0.1216 0.1127 0.1136 0.2409 0.2306 0.2104 0.2493 -38.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.14 0.16 0.18 0.18 0.18 0.19 -
P/RPS 0.02 0.01 0.01 0.03 0.04 0.03 0.05 -45.68%
P/EPS -1.50 2.04 0.87 1.71 1.76 1.98 4.00 -
EY -66.82 49.12 114.71 58.48 56.77 50.50 25.03 -
DY 72.88 75.40 66.29 27.78 35.47 39.36 30.49 78.67%
P/NAPS 0.08 0.09 0.10 0.11 0.11 0.11 0.12 -23.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 -
Price 0.11 0.12 0.15 0.16 0.18 0.16 0.16 -
P/RPS 0.02 0.01 0.01 0.03 0.04 0.03 0.04 -36.97%
P/EPS -1.37 1.74 0.82 1.52 1.76 1.76 3.36 -
EY -72.90 57.31 122.35 65.79 56.77 56.81 29.72 -
DY 79.51 87.97 70.71 31.25 35.47 44.28 36.21 68.85%
P/NAPS 0.08 0.07 0.09 0.10 0.11 0.10 0.10 -13.81%

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