[PATIMAS] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 30.34%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,431 121,192 152,497 150,916 160,458 168,563 162,082 -31.65%
PBT -25,089 -21,104 -19,078 -12,753 -16,909 -15,165 -14,210 45.92%
Tax -1,005 -1,075 -1,075 -70 -1,499 -1,077 -1,077 -4.49%
NP -26,094 -22,179 -20,153 -12,823 -18,408 -16,242 -15,287 42.68%
-
NP to SH -26,034 -22,132 -20,153 -12,823 -18,408 -16,242 -15,287 42.47%
-
Tax Rate - - - - - - - -
Total Cost 117,525 143,371 172,650 163,739 178,866 184,805 177,369 -23.93%
-
Net Worth -24,712 22,874 60,168 68,307 75,241 74,384 81,506 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -24,712 22,874 60,168 68,307 75,241 74,384 81,506 -
NOSH 823,750 762,500 752,109 758,974 752,419 743,846 740,967 7.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -28.54% -18.30% -13.22% -8.50% -11.47% -9.64% -9.43% -
ROE 0.00% -96.75% -33.49% -18.77% -24.47% -21.84% -18.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.10 15.89 20.28 19.88 21.33 22.66 21.87 -36.29%
EPS -3.16 -2.90 -2.68 -1.69 -2.45 -2.18 -2.06 32.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.03 0.08 0.09 0.10 0.10 0.11 -
Adjusted Per Share Value based on latest NOSH - 758,974
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.51 19.24 24.21 23.95 25.47 26.76 25.73 -31.67%
EPS -4.13 -3.51 -3.20 -2.04 -2.92 -2.58 -2.43 42.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0392 0.0363 0.0955 0.1084 0.1194 0.1181 0.1294 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.03 0.08 0.08 0.07 0.06 0.07 0.07 -
P/RPS 0.27 0.50 0.39 0.35 0.28 0.31 0.32 -10.68%
P/EPS -0.95 -2.76 -2.99 -4.14 -2.45 -3.21 -3.39 -57.07%
EY -105.35 -36.28 -33.49 -24.14 -40.78 -31.19 -29.47 133.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.67 1.00 0.78 0.60 0.70 0.64 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 01/11/12 29/05/12 28/02/12 30/11/11 25/08/11 27/05/11 -
Price 0.03 0.03 0.06 0.07 0.06 0.06 0.07 -
P/RPS 0.27 0.19 0.30 0.35 0.28 0.26 0.32 -10.68%
P/EPS -0.95 -1.03 -2.24 -4.14 -2.45 -2.75 -3.39 -57.07%
EY -105.35 -96.75 -44.66 -24.14 -40.78 -36.39 -29.47 133.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 0.75 0.78 0.60 0.60 0.64 -

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