[PATIMAS] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 34.26%
YoY- 71.06%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 13,061 30,784 150,916 165,258 153,004 180,552 296,212 -39.27%
PBT -12,776 -40,854 -12,755 -9,589 -9,220 -8,706 -6,669 10.94%
Tax 910 0 -70 349 -822 -540 -1,436 -
NP -11,865 -40,854 -12,825 -9,240 -10,042 -9,246 -8,105 6.27%
-
NP to SH -11,869 -41,013 -12,825 -9,240 -9,853 -8,510 -5,944 11.68%
-
Tax Rate - - - - - - - -
Total Cost 24,926 71,638 163,741 174,498 163,046 189,798 304,317 -32.95%
-
Net Worth -58,237 -39,844 67,500 90,391 105,571 105,131 113,338 -
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div -11,869 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -58,237 -39,844 67,500 90,391 105,571 105,131 113,338 -
NOSH 831,962 796,891 749,999 753,260 754,081 750,941 755,593 1.55%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -90.84% -132.71% -8.50% -5.59% -6.56% -5.12% -2.74% -
ROE 0.00% 0.00% -19.00% -10.22% -9.33% -8.10% -5.24% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.57 3.86 20.12 21.94 20.29 24.04 39.20 -40.20%
EPS -1.43 -5.15 -1.71 -1.23 1.31 -1.13 -0.79 9.94%
DPS -1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.05 0.09 0.12 0.14 0.14 0.15 -
Adjusted Per Share Value based on latest NOSH - 630,000
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.07 4.89 23.95 26.23 24.29 28.66 47.02 -39.29%
EPS -1.88 -6.51 -2.04 -1.47 -1.56 -1.35 -0.94 11.71%
DPS -1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0924 -0.0632 0.1071 0.1435 0.1676 0.1669 0.1799 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.01 0.04 0.07 0.06 0.09 0.08 0.11 -
P/RPS 0.64 1.04 0.00 0.27 0.44 0.33 0.28 14.12%
P/EPS -0.70 -0.78 0.00 -4.89 -6.89 -7.06 -13.98 -38.02%
EY -142.67 -128.67 0.00 -20.44 -14.52 -14.17 -7.15 61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.64 0.57 0.73 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/14 28/02/13 28/02/12 25/11/10 25/11/09 27/11/08 27/11/07 -
Price 0.01 0.045 0.07 0.06 0.09 0.06 0.10 -
P/RPS 0.64 1.16 0.00 0.27 0.44 0.25 0.26 15.48%
P/EPS -0.70 -0.87 0.00 -4.89 -6.89 -5.29 -12.71 -37.07%
EY -142.67 -114.37 0.00 -20.44 -14.52 -18.89 -7.87 58.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.64 0.43 0.67 -

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