[PATIMAS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.05%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 325,149 298,791 256,274 240,552 245,479 230,177 233,244 24.71%
PBT 8,557 13,629 12,698 13,729 14,722 10,177 12,562 -22.52%
Tax -5,716 -8,049 -6,526 -6,662 -6,777 -5,744 -6,314 -6.40%
NP 2,841 5,580 6,172 7,067 7,945 4,433 6,248 -40.78%
-
NP to SH 2,841 5,580 6,172 7,067 7,945 4,433 6,248 -40.78%
-
Tax Rate 66.80% 59.06% 51.39% 48.53% 46.03% 56.44% 50.26% -
Total Cost 322,308 293,211 250,102 233,485 237,534 225,744 226,996 26.24%
-
Net Worth 180,797 170,880 90,181 15,099 59,927 28,581 27,599 248.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,832 2,996 2,996 2,996 2,996 3,000 3,000 55.57%
Div Payout % 205.29% 53.70% 48.55% 42.40% 37.71% 67.67% 48.02% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 180,797 170,880 90,181 15,099 59,927 28,581 27,599 248.90%
NOSH 116,643 110,961 56,363 10,000 59,927 59,545 59,999 55.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.87% 1.87% 2.41% 2.94% 3.24% 1.93% 2.68% -
ROE 1.57% 3.27% 6.84% 46.80% 13.26% 15.51% 22.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 278.75 269.27 454.68 2,405.52 409.63 386.56 388.74 -19.83%
EPS 2.44 5.03 10.95 70.67 13.26 7.44 10.41 -61.88%
DPS 5.00 2.70 5.32 29.96 5.00 5.00 5.00 0.00%
NAPS 1.55 1.54 1.60 1.51 1.00 0.48 0.46 124.26%
Adjusted Per Share Value based on latest NOSH - 10,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.61 47.43 40.68 38.18 38.96 36.54 37.02 24.71%
EPS 0.45 0.89 0.98 1.12 1.26 0.70 0.99 -40.79%
DPS 0.93 0.48 0.48 0.48 0.48 0.48 0.48 55.22%
NAPS 0.287 0.2712 0.1431 0.024 0.0951 0.0454 0.0438 248.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.24 0.27 0.19 0.15 0.18 0.21 0.25 -
P/RPS 0.09 0.10 0.04 0.01 0.04 0.05 0.06 30.94%
P/EPS 9.85 5.37 1.74 0.21 1.36 2.82 2.40 155.68%
EY 10.15 18.63 57.63 471.13 73.65 35.45 41.65 -60.88%
DY 20.83 10.00 27.98 199.76 27.78 23.81 20.00 2.74%
P/NAPS 0.15 0.18 0.12 0.10 0.18 0.44 0.54 -57.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 26/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.22 0.24 0.27 0.17 0.16 0.20 0.24 -
P/RPS 0.08 0.09 0.06 0.01 0.04 0.05 0.06 21.07%
P/EPS 9.03 4.77 2.47 0.24 1.21 2.69 2.30 148.25%
EY 11.07 20.95 40.56 415.71 82.86 37.22 43.39 -59.67%
DY 22.73 11.25 19.69 176.26 31.25 25.00 20.83 5.97%
P/NAPS 0.14 0.16 0.17 0.11 0.16 0.42 0.52 -58.20%

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