[PATIMAS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -352.83%
YoY- -130.91%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 175,174 279,064 259,946 365,560 470,284 271,056 249,466 -5.71%
PBT -6,178 -3,324 1,732 1,540 15,338 5,710 6,188 -
Tax -810 -1,912 -508 -3,260 -4,934 -4,588 -5,090 -26.36%
NP -6,988 -5,236 1,224 -1,720 10,404 1,122 1,098 -
-
NP to SH -5,884 -3,186 786 -3,216 10,404 1,122 1,098 -
-
Tax Rate - - 29.33% 211.69% 32.17% 80.35% 82.26% -
Total Cost 182,162 284,300 258,722 367,280 459,880 269,934 248,368 -5.03%
-
Net Worth 105,610 121,371 2,305,600 50,745 143,166 44,000 27,449 25.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 105,610 121,371 2,305,600 50,745 143,166 44,000 27,449 25.15%
NOSH 754,359 758,571 1,310,000 31,715 88,923 27,500 59,673 52.56%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -3.99% -1.88% 0.47% -0.47% 2.21% 0.41% 0.44% -
ROE -5.57% -2.63% 0.03% -6.34% 7.27% 2.55% 4.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.22 36.79 19.84 1,152.61 528.87 985.66 418.05 -38.20%
EPS -0.78 -0.42 -0.06 -8.32 11.70 -4.08 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 1.76 1.60 1.61 1.60 0.46 -17.96%
Adjusted Per Share Value based on latest NOSH - 44,377
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.81 44.30 41.26 58.03 74.65 43.02 39.60 -5.71%
EPS -0.93 -0.51 0.12 -0.51 1.65 0.18 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1927 3.6597 0.0805 0.2272 0.0698 0.0436 25.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.08 0.14 0.14 0.14 0.18 0.19 0.25 -
P/RPS 0.34 0.38 0.71 0.01 0.03 0.02 0.06 33.48%
P/EPS -10.26 -33.33 233.33 -1.38 1.54 4.66 13.59 -
EY -9.75 -3.00 0.43 -72.43 65.00 21.47 7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.88 0.08 0.09 0.11 0.12 0.54 0.90%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 29/08/06 30/08/05 27/08/04 26/08/03 30/08/02 -
Price 0.08 0.11 0.09 0.12 0.16 0.27 0.24 -
P/RPS 0.34 0.30 0.45 0.01 0.03 0.03 0.06 33.48%
P/EPS -10.26 -26.19 150.00 -1.18 1.37 6.62 13.04 -
EY -9.75 -3.82 0.67 -84.50 73.13 15.11 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.05 0.07 0.10 0.17 0.52 1.54%

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