[PATIMAS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -179.85%
YoY- -126.41%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 123,944 114,753 135,414 222,159 189,735 242,698 364,748 -16.45%
PBT -7,192 -6,915 -6,530 -5,002 -2,002 -6,112 11,587 -
Tax 262 -617 -405 -1,077 -260 -2,060 -3,955 -
NP -6,930 -7,532 -6,935 -6,079 -2,262 -8,172 7,632 -
-
NP to SH -6,930 -7,390 -6,383 -4,458 -1,969 -6,525 7,632 -
-
Tax Rate - - - - - - 34.13% -
Total Cost 130,874 122,285 142,349 228,238 191,997 250,870 357,116 -15.39%
-
Net Worth 90,391 105,571 105,131 113,338 105,927 65,524 142,763 -7.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 90,391 105,571 105,131 113,338 105,927 65,524 142,763 -7.33%
NOSH 753,260 754,081 750,941 755,593 62,310 45,821 89,788 42.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -5.59% -6.56% -5.12% -2.74% -1.19% -3.37% 2.09% -
ROE -7.67% -7.00% -6.07% -3.93% -1.86% -9.96% 5.35% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.45 15.22 18.03 29.40 304.50 529.66 406.23 -41.38%
EPS -0.92 0.98 -0.85 -0.59 -3.16 -11.70 8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.15 1.70 1.43 1.59 -34.97%
Adjusted Per Share Value based on latest NOSH - 753,947
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.67 18.21 21.49 35.26 30.12 38.52 57.90 -16.46%
EPS -1.10 -1.17 -1.01 -0.71 -0.31 -1.04 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1676 0.1669 0.1799 0.1681 0.104 0.2266 -7.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.06 0.09 0.08 0.11 0.09 0.12 0.18 -
P/RPS 0.36 0.59 0.44 0.37 0.03 0.02 0.04 44.20%
P/EPS -6.52 -9.18 -9.41 -18.64 -2.85 -0.84 2.12 -
EY -15.33 -10.89 -10.63 -5.36 -35.11 -118.67 47.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.57 0.73 0.05 0.08 0.11 28.69%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 27/11/08 27/11/07 30/11/06 29/11/05 25/11/04 -
Price 0.06 0.09 0.06 0.10 0.14 0.11 0.18 -
P/RPS 0.36 0.59 0.33 0.34 0.05 0.02 0.04 44.20%
P/EPS -6.52 -9.18 -7.06 -16.95 -4.43 -0.77 2.12 -
EY -15.33 -10.89 -14.17 -5.90 -22.57 -129.45 47.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.43 0.67 0.08 0.08 0.11 28.69%

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