[PATIMAS] YoY 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- 32.95%
YoY- 120.23%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 59,762 59,918 129,606 89,540 47,023 50,090 23,049 17.20%
PBT -2,868 -6,882 3,918 3,477 1,639 4,931 3,341 -
Tax -6 -430 -1,488 -2,900 -1,377 -1,947 -1,204 -58.65%
NP -2,874 -7,312 2,430 577 262 2,984 2,137 -
-
NP to SH -2,362 -4,917 2,430 577 262 2,984 2,137 -
-
Tax Rate - - 37.98% 83.41% 84.01% 39.48% 36.04% -
Total Cost 62,636 67,230 127,176 88,963 46,761 47,106 20,912 20.05%
-
Net Worth 128,698 76,593 145,251 170,880 28,581 0 78,836 8.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 128,698 76,593 145,251 170,880 28,581 0 78,836 8.50%
NOSH 75,705 53,562 91,353 110,961 59,545 59,894 40,018 11.20%
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 -4.81% -12.20% 1.87% 0.64% 0.56% 5.96% 9.27% -
ROE -1.84% -6.42% 1.67% 0.34% 0.92% 0.00% 2.71% -
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 78.94 111.87 141.87 80.69 78.97 83.63 57.60 5.39%
EPS -3.12 -7.54 2.66 -0.52 0.44 4.97 5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 9.49 9.51 20.57 14.21 7.46 7.95 3.66 17.20%
EPS -0.37 -0.78 0.39 0.09 0.04 0.47 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2043 0.1216 0.2306 0.2712 0.0454 0.00 0.1251 8.51%
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 0.11 0.11 0.13 0.33 0.27 0.24 1.13 -32.16%
P/EPS -2.88 -1.31 6.77 51.92 47.73 4.01 12.17 -
EY -34.67 -76.50 14.78 1.93 2.10 24.91 8.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.18 0.10 0.13 0.30 0.25 0.29 0.99 -24.72%
P/EPS -4.49 -1.20 6.77 46.15 45.45 4.82 10.67 -
EY -22.29 -83.45 14.78 2.17 2.20 20.76 9.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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