[PATIMAS] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1595.42%
YoY- 377.63%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 81,584 129,047 100,081 73,723 58,421 17,289 21,897 -1.38%
PBT -10,517 2,976 2,225 7,297 2,752 2,107 2,866 -
Tax 1,193 -746 -522 -2,855 -1,822 -963 -1,026 -
NP -9,324 2,230 1,703 4,442 930 1,144 1,840 -
-
NP to SH -8,600 2,230 1,703 4,442 930 1,144 1,840 -
-
Tax Rate - 25.07% 23.46% 39.13% 66.21% 45.70% 35.80% -
Total Cost 90,908 126,817 98,378 69,281 57,491 16,145 20,057 -1.59%
-
Net Worth 134,814 151,779 180,797 59,927 28,200 77,329 71,199 -0.67%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 4,684 5,832 2,996 3,000 2,997 2,000 -
Div Payout % - 210.07% 342.47% 67.45% 322.58% 262.00% 108.70% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 134,814 151,779 180,797 59,927 28,200 77,329 71,199 -0.67%
NOSH 57,124 93,690 116,643 59,927 60,000 59,945 40,000 -0.37%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -11.43% 1.73% 1.70% 6.03% 1.59% 6.62% 8.40% -
ROE -6.38% 1.47% 0.94% 7.41% 3.30% 1.48% 2.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.82 137.74 85.80 123.02 97.37 28.84 54.74 -1.01%
EPS -1.24 2.33 1.46 5.89 1.55 1.91 4.60 -
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 2.36 1.62 1.55 1.00 0.47 1.29 1.78 -0.29%
Adjusted Per Share Value based on latest NOSH - 59,927
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.95 20.48 15.89 11.70 9.27 2.74 3.48 -1.38%
EPS -1.37 0.35 0.27 0.71 0.15 0.18 0.29 -
DPS 0.00 0.74 0.93 0.48 0.48 0.48 0.32 -
NAPS 0.214 0.2409 0.287 0.0951 0.0448 0.1227 0.113 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.10 0.18 0.24 0.18 0.26 0.29 0.00 -
P/RPS 0.07 0.13 0.28 0.15 0.27 1.01 0.00 -100.00%
P/EPS -0.66 7.56 16.44 2.43 16.77 15.20 0.00 -100.00%
EY -150.55 13.22 6.08 41.18 5.96 6.58 0.00 -100.00%
DY 0.00 27.78 20.83 27.78 19.23 17.24 0.00 -
P/NAPS 0.04 0.11 0.15 0.18 0.55 0.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 07/03/06 28/02/05 27/02/04 28/02/03 26/02/02 27/02/01 25/04/00 -
Price 0.10 0.16 0.22 0.16 0.26 0.28 1.09 -
P/RPS 0.07 0.12 0.26 0.13 0.27 0.97 1.99 3.62%
P/EPS -0.66 6.72 15.07 2.16 16.77 14.67 23.70 -
EY -150.55 14.88 6.64 46.33 5.96 6.82 4.22 -
DY 0.00 31.25 22.73 31.25 19.23 17.86 4.59 -
P/NAPS 0.04 0.10 0.14 0.16 0.55 0.22 0.61 2.93%

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