[PATIMAS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 102.85%
YoY- 40.32%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 189,735 242,698 364,748 225,068 171,756 99,336 67,378 18.82%
PBT -2,002 -6,112 11,587 6,332 4,733 10,484 10,207 -
Tax -260 -2,060 -3,955 -5,194 -3,922 -2,393 -2,583 -31.78%
NP -2,262 -8,172 7,632 1,138 811 8,091 7,624 -
-
NP to SH -1,969 -6,525 7,632 1,138 811 8,091 7,624 -
-
Tax Rate - - 34.13% 82.03% 82.86% 22.83% 25.31% -
Total Cost 191,997 250,870 357,116 223,930 170,945 91,245 59,754 21.46%
-
Net Worth 105,927 65,524 142,763 68,457 28,835 0 78,800 5.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 3,003 2,997 - -
Div Payout % - - - - 370.37% 37.04% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 105,927 65,524 142,763 68,457 28,835 0 78,800 5.05%
NOSH 62,310 45,821 89,788 44,453 60,074 59,942 40,000 7.66%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.19% -3.37% 2.09% 0.51% 0.47% 8.15% 11.32% -
ROE -1.86% -9.96% 5.35% 1.66% 2.81% 0.00% 9.68% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 304.50 529.66 406.23 506.30 285.91 165.72 168.44 10.36%
EPS -3.16 -11.70 8.50 -2.56 1.35 13.48 19.06 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.70 1.43 1.59 1.54 0.48 0.00 1.97 -2.42%
Adjusted Per Share Value based on latest NOSH - 110,961
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.12 38.52 57.90 35.73 27.26 15.77 10.69 18.83%
EPS -0.31 -1.04 1.21 0.18 0.13 1.28 1.21 -
DPS 0.00 0.00 0.00 0.00 0.48 0.48 0.00 -
NAPS 0.1681 0.104 0.2266 0.1087 0.0458 0.00 0.1251 5.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.09 0.12 0.18 0.27 0.21 0.20 0.65 -
P/RPS 0.03 0.02 0.04 0.05 0.07 0.12 0.39 -34.77%
P/EPS -2.85 -0.84 2.12 10.55 15.56 1.48 3.41 -
EY -35.11 -118.67 47.22 9.48 6.43 67.49 29.32 -
DY 0.00 0.00 0.00 0.00 23.81 25.00 0.00 -
P/NAPS 0.05 0.08 0.11 0.18 0.44 0.00 0.33 -26.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 25/11/04 20/11/03 29/11/02 29/11/01 28/11/00 -
Price 0.14 0.11 0.18 0.24 0.20 0.24 0.57 -
P/RPS 0.05 0.02 0.04 0.05 0.07 0.14 0.34 -27.33%
P/EPS -4.43 -0.77 2.12 9.38 14.81 1.78 2.99 -
EY -22.57 -129.45 47.22 10.67 6.75 56.24 33.44 -
DY 0.00 0.00 0.00 0.00 25.00 20.83 0.00 -
P/NAPS 0.08 0.08 0.11 0.16 0.42 0.00 0.29 -19.30%

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