[PATIMAS] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -73.85%
YoY- -253.37%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 192,820 311,128 285,212 324,282 493,795 325,149 245,479 -3.94%
PBT 2,209 -7,772 -10,478 -16,629 14,563 8,557 12,031 -24.59%
Tax -2,149 -2,595 -1,143 -867 -4,701 -5,716 -6,778 -17.40%
NP 60 -10,367 -11,621 -17,496 9,862 2,841 5,253 -52.51%
-
NP to SH 470 -8,994 -9,557 -15,125 9,862 2,841 5,253 -33.09%
-
Tax Rate 97.28% - - - 32.28% 66.80% 56.34% -
Total Cost 192,760 321,495 296,833 341,778 483,933 322,308 240,226 -3.59%
-
Net Worth 117,500 113,315 116,513 110,556 255,570 403,995 90,599 4.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 1,549 4,531 13,032 2,999 -
Div Payout % - - - 0.00% 45.95% 458.72% 57.11% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 117,500 113,315 116,513 110,556 255,570 403,995 90,599 4.42%
NOSH 783,333 755,438 728,206 51,662 90,627 260,642 59,999 53.39%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.03% -3.33% -4.07% -5.40% 2.00% 0.87% 2.14% -
ROE 0.40% -7.94% -8.20% -13.68% 3.86% 0.70% 5.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.62 41.19 39.17 627.70 544.86 124.75 409.13 -37.37%
EPS 0.06 -1.19 -1.32 -2.41 10.83 -1.09 2.75 -47.10%
DPS 0.00 0.00 0.00 3.00 5.00 5.00 5.00 -
NAPS 0.15 0.15 0.16 2.14 2.82 1.55 1.51 -31.92%
Adjusted Per Share Value based on latest NOSH - 57,124
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.61 49.39 45.27 51.47 78.38 51.61 38.96 -3.93%
EPS 0.07 -1.43 -1.52 -2.40 1.57 0.45 0.83 -33.75%
DPS 0.00 0.00 0.00 0.25 0.72 2.07 0.48 -
NAPS 0.1865 0.1799 0.1849 0.1755 0.4057 0.6413 0.1438 4.42%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.06 0.10 0.14 0.10 0.18 0.24 0.18 -
P/RPS 0.24 0.24 0.36 0.02 0.03 0.19 0.04 34.76%
P/EPS 100.00 -8.40 -10.67 -0.34 1.65 22.02 2.06 90.88%
EY 1.00 -11.91 -9.37 -292.77 60.45 4.54 48.64 -47.62%
DY 0.00 0.00 0.00 30.00 27.78 20.83 27.78 -
P/NAPS 0.40 0.67 0.88 0.05 0.06 0.15 0.12 22.19%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 07/03/06 28/02/05 27/02/04 28/02/03 -
Price 0.05 0.09 0.17 0.10 0.16 0.22 0.16 -
P/RPS 0.20 0.22 0.43 0.02 0.03 0.18 0.04 30.73%
P/EPS 83.33 -7.56 -12.95 -0.34 1.47 20.18 1.83 88.85%
EY 1.20 -13.23 -7.72 -292.77 68.01 4.95 54.72 -47.06%
DY 0.00 0.00 0.00 30.00 31.25 22.73 31.25 -
P/NAPS 0.33 0.60 1.06 0.05 0.06 0.14 0.11 20.07%

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