[PATIMAS] QoQ TTM Result on 31-Mar-2011

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 5.21%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 150,916 160,458 168,563 162,082 175,523 203,102 196,900 -16.20%
PBT -12,753 -16,909 -15,165 -14,210 -14,419 -10,392 -10,286 15.36%
Tax -70 -1,499 -1,077 -1,077 -1,709 -967 -1,936 -88.99%
NP -12,823 -18,408 -16,242 -15,287 -16,128 -11,359 -12,222 3.24%
-
NP to SH -12,823 -18,408 -16,242 -15,287 -16,128 -11,358 -12,221 3.24%
-
Tax Rate - - - - - - - -
Total Cost 163,739 178,866 184,805 177,369 191,651 214,461 209,122 -15.01%
-
Net Worth 68,307 75,241 74,384 81,506 82,451 90,872 97,299 -20.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 68,307 75,241 74,384 81,506 82,451 90,872 97,299 -20.95%
NOSH 758,974 752,419 743,846 740,967 749,561 757,272 748,461 0.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.50% -11.47% -9.64% -9.43% -9.19% -5.59% -6.21% -
ROE -18.77% -24.47% -21.84% -18.76% -19.56% -12.50% -12.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.88 21.33 22.66 21.87 23.42 26.82 26.31 -16.99%
EPS -1.69 -2.45 -2.18 -2.06 -2.15 -1.50 -1.63 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.12 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 740,967
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.95 25.47 26.76 25.73 27.86 32.24 31.25 -16.21%
EPS -2.04 -2.92 -2.58 -2.43 -2.56 -1.80 -1.94 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1194 0.1181 0.1294 0.1309 0.1442 0.1544 -20.95%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.07 0.06 0.07 0.07 0.06 0.06 0.06 -
P/RPS 0.35 0.28 0.31 0.32 0.26 0.22 0.23 32.19%
P/EPS -4.14 -2.45 -3.21 -3.39 -2.79 -4.00 -3.67 8.34%
EY -24.14 -40.78 -31.19 -29.47 -35.86 -25.00 -27.21 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 0.70 0.64 0.55 0.50 0.46 42.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 25/08/11 27/05/11 01/03/11 25/11/10 01/09/10 -
Price 0.07 0.06 0.06 0.07 0.07 0.06 0.06 -
P/RPS 0.35 0.28 0.26 0.32 0.30 0.22 0.23 32.19%
P/EPS -4.14 -2.45 -2.75 -3.39 -3.25 -4.00 -3.67 8.34%
EY -24.14 -40.78 -36.39 -29.47 -30.74 -25.00 -27.21 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 0.60 0.64 0.64 0.50 0.46 42.06%

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