[PATIMAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -83.47%
YoY- -15.78%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,088 150,916 123,944 114,753 135,414 222,159 189,735 -28.58%
PBT -30,641 -12,755 -7,192 -6,915 -6,530 -5,002 -2,002 54.64%
Tax 0 -70 262 -617 -405 -1,077 -260 -
NP -30,641 -12,825 -6,930 -7,532 -6,935 -6,079 -2,262 51.66%
-
NP to SH -30,760 -12,825 -6,930 -7,390 -6,383 -4,458 -1,969 55.15%
-
Tax Rate - - - - - - - -
Total Cost 53,729 163,741 130,874 122,285 142,349 228,238 191,997 -18.41%
-
Net Worth -39,844 67,500 90,391 105,571 105,131 113,338 105,927 -
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -39,844 67,500 90,391 105,571 105,131 113,338 105,927 -
NOSH 796,891 749,999 753,260 754,081 750,941 755,593 62,310 50.27%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -132.71% -8.50% -5.59% -6.56% -5.12% -2.74% -1.19% -
ROE 0.00% -19.00% -7.67% -7.00% -6.07% -3.93% -1.86% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.90 20.12 16.45 15.22 18.03 29.40 304.50 -52.46%
EPS -3.86 -1.71 -0.92 0.98 -0.85 -0.59 -3.16 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.09 0.12 0.14 0.14 0.15 1.70 -
Adjusted Per Share Value based on latest NOSH - 747,111
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.66 23.95 19.67 18.21 21.49 35.26 30.12 -28.59%
EPS -4.88 -2.04 -1.10 -1.17 -1.01 -0.71 -0.31 55.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0632 0.1071 0.1435 0.1676 0.1669 0.1799 0.1681 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.04 0.07 0.06 0.09 0.08 0.11 0.09 -
P/RPS 1.38 0.00 0.36 0.59 0.44 0.37 0.03 84.38%
P/EPS -1.04 0.00 -6.52 -9.18 -9.41 -18.64 -2.85 -14.87%
EY -96.50 0.00 -15.33 -10.89 -10.63 -5.36 -35.11 17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.64 0.57 0.73 0.05 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 28/02/12 25/11/10 25/11/09 27/11/08 27/11/07 30/11/06 -
Price 0.045 0.07 0.06 0.09 0.06 0.10 0.14 -
P/RPS 1.55 0.00 0.36 0.59 0.33 0.34 0.05 73.11%
P/EPS -1.17 0.00 -6.52 -9.18 -7.06 -16.95 -4.43 -19.16%
EY -85.78 0.00 -15.33 -10.89 -14.17 -5.90 -22.57 23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.64 0.43 0.67 0.08 -

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