[PATIMAS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 192.01%
YoY- 1533.07%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 261,524 265,568 412,360 414,348 230,860 250,568 82,708 21.14%
PBT -5,188 984 7,716 13,356 4,048 4,468 7,632 -
Tax -1,736 -392 -6,444 -5,060 -3,540 -4,000 -1,876 -1.28%
NP -6,924 592 1,272 8,296 508 468 5,756 -
-
NP to SH -8,144 1,176 1,272 8,296 508 468 5,756 -
-
Tax Rate - 39.84% 83.51% 37.89% 87.45% 89.53% 24.58% -
Total Cost 268,448 264,976 411,088 406,052 230,352 250,100 76,952 23.13%
-
Net Worth 120,651 323,400 71,549 157,060 15,099 28,079 60,085 12.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 120,651 323,400 71,549 157,060 15,099 28,079 60,085 12.31%
NOSH 754,074 183,750 44,166 100,679 10,000 58,499 60,085 52.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -2.65% 0.22% 0.31% 2.00% 0.22% 0.19% 6.96% -
ROE -6.75% 0.36% 1.78% 5.28% 3.36% 1.67% 9.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.68 144.53 933.65 411.55 2,308.60 428.32 137.65 -20.51%
EPS -1.08 0.16 -2.88 8.24 -5.08 0.80 9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 1.76 1.62 1.56 1.51 0.48 1.00 -26.30%
Adjusted Per Share Value based on latest NOSH - 100,679
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.51 42.15 65.45 65.77 36.64 39.77 13.13 21.13%
EPS -1.29 0.19 0.20 1.32 0.08 0.07 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.5133 0.1136 0.2493 0.024 0.0446 0.0954 12.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.19 0.09 0.16 0.19 0.15 0.27 0.23 -
P/RPS 0.55 0.06 0.02 0.05 0.01 0.06 0.17 21.60%
P/EPS -17.59 14.06 5.56 2.31 2.95 33.75 2.40 -
EY -5.68 7.11 18.00 43.37 33.87 2.96 41.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.05 0.10 0.12 0.10 0.56 0.23 31.49%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 30/05/05 27/05/04 26/05/03 03/06/02 30/05/01 -
Price 0.14 0.12 0.15 0.16 0.17 0.27 0.21 -
P/RPS 0.40 0.08 0.02 0.04 0.01 0.06 0.15 17.75%
P/EPS -12.96 18.75 5.21 1.94 3.35 33.75 2.19 -
EY -7.71 5.33 19.20 51.50 29.88 2.96 45.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.07 0.09 0.10 0.11 0.56 0.21 26.95%

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