[PATIMAS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -2614.68%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 26,999 187,111 193,911 192,820 311,128 285,212 324,282 -29.02%
PBT -36,385 -21,378 -10,115 2,209 -7,772 -10,478 -16,629 11.40%
Tax 2,274 -1,075 -1,846 -2,149 -2,595 -1,143 -867 -
NP -34,111 -22,453 -11,961 60 -10,367 -11,621 -17,496 9.64%
-
NP to SH -34,265 -22,453 -11,819 470 -8,994 -9,557 -15,125 11.93%
-
Tax Rate - - - 97.28% - - - -
Total Cost 61,110 209,564 205,872 192,760 321,495 296,833 341,778 -21.13%
-
Net Worth -48,374 60,074 97,839 117,500 113,315 116,513 110,556 -
Dividend
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 1,549 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth -48,374 60,074 97,839 117,500 113,315 116,513 110,556 -
NOSH 806,235 750,936 752,611 783,333 755,438 728,206 51,662 46.06%
Ratio Analysis
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -126.34% -12.00% -6.17% 0.03% -3.33% -4.07% -5.40% -
ROE 0.00% -37.38% -12.08% 0.40% -7.94% -8.20% -13.68% -
Per Share
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.35 24.92 25.77 24.62 41.19 39.17 627.70 -51.40%
EPS -4.25 -2.99 -1.57 0.06 -1.19 -1.32 -2.41 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS -0.06 0.08 0.13 0.15 0.15 0.16 2.14 -
Adjusted Per Share Value based on latest NOSH - 750,169
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.29 29.70 30.78 30.61 49.39 45.27 51.47 -29.00%
EPS -5.44 -3.56 -1.88 0.07 -1.43 -1.52 -2.40 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS -0.0768 0.0954 0.1553 0.1865 0.1799 0.1849 0.1755 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.04 0.08 0.09 0.06 0.10 0.14 0.10 -
P/RPS 1.19 0.32 0.35 0.24 0.24 0.36 0.02 75.66%
P/EPS -0.94 -2.68 -5.73 100.00 -8.40 -10.67 -0.34 15.05%
EY -106.25 -37.38 -17.45 1.00 -11.91 -9.37 -292.77 -13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 0.00 1.00 0.69 0.40 0.67 0.88 0.05 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/13 29/05/12 25/02/10 26/02/09 28/02/08 28/02/07 07/03/06 -
Price 0.055 0.06 0.09 0.05 0.09 0.17 0.10 -
P/RPS 1.64 0.24 0.35 0.20 0.22 0.43 0.02 83.61%
P/EPS -1.29 -2.01 -5.73 83.33 -7.56 -12.95 -0.34 20.18%
EY -77.27 -49.83 -17.45 1.20 -13.23 -7.72 -292.77 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 0.00 0.75 0.69 0.33 0.60 1.06 0.05 -

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