[PATIMAS] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 2.34%
YoY- 31.74%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 157,757 116,625 89,584 83,898 84,667 89,275 87,348 48.14%
PBT 10,222 9,577 7,987 12,024 12,314 13,073 13,384 -16.40%
Tax -4,215 -3,356 -2,613 -3,051 -3,546 -3,609 -2,320 48.73%
NP 6,007 6,221 5,374 8,973 8,768 9,464 11,064 -33.37%
-
NP to SH 6,007 6,221 5,374 8,973 8,768 9,464 11,064 -33.37%
-
Tax Rate 41.23% 35.04% 32.72% 25.37% 28.80% 27.61% 17.33% -
Total Cost 151,750 110,404 84,210 74,925 75,899 79,811 76,284 57.97%
-
Net Worth 28,200 0 60,294 60,085 77,329 78,836 77,618 -48.98%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,000 2,997 2,997 2,997 2,997 2,000 2,000 30.94%
Div Payout % 49.94% 48.18% 55.77% 33.40% 34.18% 21.13% 18.08% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 28,200 0 60,294 60,085 77,329 78,836 77,618 -48.98%
NOSH 60,000 59,894 60,294 60,085 59,945 40,018 40,009 30.92%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 3.81% 5.33% 6.00% 10.70% 10.36% 10.60% 12.67% -
ROE 21.30% 0.00% 8.91% 14.93% 11.34% 12.00% 14.25% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 262.93 194.72 148.58 139.63 141.24 223.08 218.32 13.15%
EPS 10.01 10.39 8.91 14.93 14.63 23.65 27.65 -49.11%
DPS 5.00 5.00 4.97 4.99 5.00 5.00 5.00 0.00%
NAPS 0.47 0.00 1.00 1.00 1.29 1.97 1.94 -61.03%
Adjusted Per Share Value based on latest NOSH - 60,085
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 25.04 18.51 14.22 13.32 13.44 14.17 13.86 48.17%
EPS 0.95 0.99 0.85 1.42 1.39 1.50 1.76 -33.63%
DPS 0.48 0.48 0.48 0.48 0.48 0.32 0.32 30.94%
NAPS 0.0448 0.00 0.0957 0.0954 0.1227 0.1251 0.1232 -48.95%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.26 0.20 0.21 0.23 0.29 0.65 0.82 -
P/RPS 0.10 0.10 0.14 0.16 0.21 0.29 0.38 -58.83%
P/EPS 2.60 1.93 2.36 1.54 1.98 2.75 2.97 -8.46%
EY 38.51 51.93 42.44 64.93 50.44 36.38 33.72 9.23%
DY 19.23 25.00 23.67 21.69 17.24 7.69 6.10 114.54%
P/NAPS 0.55 0.00 0.21 0.23 0.22 0.33 0.42 19.63%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 29/11/01 28/08/01 30/05/01 27/02/01 28/11/00 25/08/00 -
Price 0.26 0.24 0.26 0.21 0.28 0.57 0.88 -
P/RPS 0.10 0.12 0.17 0.15 0.20 0.26 0.40 -60.21%
P/EPS 2.60 2.31 2.92 1.41 1.91 2.41 3.18 -12.53%
EY 38.51 43.28 34.28 71.11 52.24 41.49 31.42 14.48%
DY 19.23 20.83 19.12 23.75 17.86 8.77 5.68 124.96%
P/NAPS 0.55 0.00 0.26 0.21 0.22 0.29 0.45 14.27%

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