[PATIMAS] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 105.52%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 187,111 175,523 193,911 192,820 311,128 285,212 324,282 -8.41%
PBT -21,378 -14,420 -10,115 2,209 -7,772 -10,478 -16,629 4.09%
Tax -1,075 -1,708 -1,846 -2,149 -2,595 -1,143 -867 3.49%
NP -22,453 -16,128 -11,961 60 -10,367 -11,621 -17,496 4.07%
-
NP to SH -22,453 -16,128 -11,819 470 -8,994 -9,557 -15,125 6.52%
-
Tax Rate - - - 97.28% - - - -
Total Cost 209,564 191,651 205,872 192,760 321,495 296,833 341,778 -7.52%
-
Net Worth 60,074 82,638 97,839 117,500 113,315 116,513 110,556 -9.29%
Dividend
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 1,549 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 60,074 82,638 97,839 117,500 113,315 116,513 110,556 -9.29%
NOSH 750,936 751,262 752,611 783,333 755,438 728,206 51,662 53.43%
Ratio Analysis
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -12.00% -9.19% -6.17% 0.03% -3.33% -4.07% -5.40% -
ROE -37.38% -19.52% -12.08% 0.40% -7.94% -8.20% -13.68% -
Per Share
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.92 23.36 25.77 24.62 41.19 39.17 627.70 -40.31%
EPS -2.99 -2.15 -1.57 0.06 -1.19 -1.32 -2.41 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.08 0.11 0.13 0.15 0.15 0.16 2.14 -40.88%
Adjusted Per Share Value based on latest NOSH - 752,967
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.70 27.86 30.78 30.61 49.39 45.27 51.47 -8.41%
EPS -3.56 -2.56 -1.88 0.07 -1.43 -1.52 -2.40 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.0954 0.1312 0.1553 0.1865 0.1799 0.1849 0.1755 -9.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.08 0.06 0.09 0.06 0.10 0.14 0.10 -
P/RPS 0.32 0.26 0.35 0.24 0.24 0.36 0.02 55.81%
P/EPS -2.68 -2.79 -5.73 100.00 -8.40 -10.67 -0.34 39.12%
EY -37.38 -35.78 -17.45 1.00 -11.91 -9.37 -292.77 -28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 1.00 0.55 0.69 0.40 0.67 0.88 0.05 61.47%
Price Multiplier on Announcement Date
31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/05/12 01/03/11 25/02/10 26/02/09 28/02/08 28/02/07 07/03/06 -
Price 0.06 0.07 0.09 0.05 0.09 0.17 0.10 -
P/RPS 0.24 0.30 0.35 0.20 0.22 0.43 0.02 48.80%
P/EPS -2.01 -3.26 -5.73 83.33 -7.56 -12.95 -0.34 32.87%
EY -49.83 -30.67 -17.45 1.20 -13.23 -7.72 -292.77 -24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
P/NAPS 0.75 0.64 0.69 0.33 0.60 1.06 0.05 54.21%

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