[PATIMAS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.34%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 224,383 259,183 287,468 311,128 317,636 294,771 284,201 -14.53%
PBT -9,300 -9,199 -7,478 -7,772 -12,988 -12,516 -11,531 -13.32%
Tax -1,923 -2,044 -2,566 -2,595 -1,960 -1,845 -1,479 19.06%
NP -11,223 -11,243 -10,044 -10,367 -14,948 -14,361 -13,010 -9.35%
-
NP to SH -10,919 -10,343 -8,348 -8,994 -12,046 -11,543 -11,887 -5.49%
-
Tax Rate - - - - - - - -
Total Cost 235,606 270,426 297,512 321,495 332,584 309,132 297,211 -14.30%
-
Net Worth 104,726 103,466 115,833 113,290 113,092 0 120,651 -8.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,726 103,466 115,833 113,290 113,092 0 120,651 -8.98%
NOSH 748,043 739,047 772,222 755,272 753,947 738,333 754,074 -0.53%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -5.00% -4.34% -3.49% -3.33% -4.71% -4.87% -4.58% -
ROE -10.43% -10.00% -7.21% -7.94% -10.65% 0.00% -9.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.00 35.07 37.23 41.19 42.13 39.92 37.69 -14.07%
EPS -1.46 -1.40 -1.08 -1.19 -1.60 -1.56 -1.58 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.00 0.16 -8.49%
Adjusted Per Share Value based on latest NOSH - 755,272
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.62 41.14 45.63 49.39 50.42 46.79 45.11 -14.53%
EPS -1.73 -1.64 -1.33 -1.43 -1.91 -1.83 -1.89 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1662 0.1642 0.1839 0.1798 0.1795 0.00 0.1915 -8.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.10 0.11 0.14 0.19 -
P/RPS 0.27 0.23 0.24 0.24 0.26 0.35 0.50 -33.61%
P/EPS -5.48 -5.72 -8.33 -8.40 -6.88 -8.95 -12.05 -40.77%
EY -18.25 -17.49 -12.01 -11.91 -14.52 -11.17 -8.30 68.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.60 0.67 0.73 0.00 1.19 -38.69%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 28/05/08 28/02/08 27/11/07 27/08/07 29/05/07 -
Price 0.06 0.08 0.08 0.09 0.10 0.11 0.14 -
P/RPS 0.20 0.23 0.21 0.22 0.24 0.28 0.37 -33.56%
P/EPS -4.11 -5.72 -7.40 -7.56 -6.26 -7.04 -8.88 -40.08%
EY -24.33 -17.49 -13.51 -13.23 -15.98 -14.21 -11.26 66.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.53 0.60 0.67 0.00 0.88 -37.88%

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