[PATIMAS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 195.15%
YoY- -61.66%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 95,477 81,584 129,047 100,081 73,723 58,421 17,289 32.93%
PBT -7,986 -10,517 2,976 2,225 7,297 2,752 2,107 -
Tax -883 1,193 -746 -522 -2,855 -1,822 -963 -1.43%
NP -8,869 -9,324 2,230 1,703 4,442 930 1,144 -
-
NP to SH -7,588 -8,600 2,230 1,703 4,442 930 1,144 -
-
Tax Rate - - 25.07% 23.46% 39.13% 66.21% 45.70% -
Total Cost 104,346 90,908 126,817 98,378 69,281 57,491 16,145 36.46%
-
Net Worth 120,561 134,814 151,779 180,797 59,927 28,200 77,329 7.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 4,684 5,832 2,996 3,000 2,997 -
Div Payout % - - 210.07% 342.47% 67.45% 322.58% 262.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 120,561 134,814 151,779 180,797 59,927 28,200 77,329 7.67%
NOSH 753,508 57,124 93,690 116,643 59,927 60,000 59,945 52.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.29% -11.43% 1.73% 1.70% 6.03% 1.59% 6.62% -
ROE -6.29% -6.38% 1.47% 0.94% 7.41% 3.30% 1.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.67 142.82 137.74 85.80 123.02 97.37 28.84 -12.80%
EPS -1.00 -1.24 2.33 1.46 5.89 1.55 1.91 -
DPS 0.00 0.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 0.16 2.36 1.62 1.55 1.00 0.47 1.29 -29.36%
Adjusted Per Share Value based on latest NOSH - 116,643
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.16 12.95 20.48 15.89 11.70 9.27 2.74 32.97%
EPS -1.20 -1.37 0.35 0.27 0.71 0.15 0.18 -
DPS 0.00 0.00 0.74 0.93 0.48 0.48 0.48 -
NAPS 0.1914 0.214 0.2409 0.287 0.0951 0.0448 0.1227 7.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.10 0.18 0.24 0.18 0.26 0.29 -
P/RPS 1.10 0.07 0.13 0.28 0.15 0.27 1.01 1.43%
P/EPS -13.90 -0.66 7.56 16.44 2.43 16.77 15.20 -
EY -7.19 -150.55 13.22 6.08 41.18 5.96 6.58 -
DY 0.00 0.00 27.78 20.83 27.78 19.23 17.24 -
P/NAPS 0.88 0.04 0.11 0.15 0.18 0.55 0.22 25.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 07/03/06 28/02/05 27/02/04 28/02/03 26/02/02 27/02/01 -
Price 0.17 0.10 0.16 0.22 0.16 0.26 0.28 -
P/RPS 1.34 0.07 0.12 0.26 0.13 0.27 0.97 5.53%
P/EPS -16.88 -0.66 6.72 15.07 2.16 16.77 14.67 -
EY -5.92 -150.55 14.88 6.64 46.33 5.96 6.82 -
DY 0.00 0.00 31.25 22.73 31.25 19.23 17.86 -
P/NAPS 1.06 0.04 0.10 0.14 0.16 0.55 0.22 29.94%

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