[PATIMAS] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -58.32%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 51,579 79,158 57,406 88,969 95,477 81,584 129,047 -14.16%
PBT -7,228 -3,201 8,739 -2,770 -7,986 -10,517 2,976 -
Tax -1,970 -1,228 -1,744 -1,518 -883 1,193 -746 17.55%
NP -9,198 -4,429 6,995 -4,288 -8,869 -9,324 2,230 -
-
NP to SH -9,198 -4,428 6,853 -4,536 -7,588 -8,600 2,230 -
-
Tax Rate - - 19.96% - - - 25.07% -
Total Cost 60,777 83,587 50,411 93,257 104,346 90,908 126,817 -11.53%
-
Net Worth 82,451 97,522 112,945 113,290 120,561 134,814 151,779 -9.66%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 4,684 -
Div Payout % - - - - - - 210.07% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,451 97,522 112,945 113,290 120,561 134,814 151,779 -9.66%
NOSH 749,561 750,169 752,967 755,272 753,508 57,124 93,690 41.40%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -17.83% -5.60% 12.19% -4.82% -9.29% -11.43% 1.73% -
ROE -11.16% -4.54% 6.07% -4.00% -6.29% -6.38% 1.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.88 10.55 7.62 11.78 12.67 142.82 137.74 -39.30%
EPS -1.22 -0.59 0.91 -0.60 -1.00 -1.24 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.11 0.13 0.15 0.15 0.16 2.36 1.62 -36.11%
Adjusted Per Share Value based on latest NOSH - 755,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.19 12.56 9.11 14.12 15.16 12.95 20.48 -14.16%
EPS -1.46 -0.70 1.09 -0.72 -1.20 -1.37 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
NAPS 0.1309 0.1548 0.1793 0.1798 0.1914 0.214 0.2409 -9.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.06 0.09 0.06 0.10 0.14 0.10 0.18 -
P/RPS 0.87 0.85 0.79 0.85 1.10 0.07 0.13 37.25%
P/EPS -4.89 -15.25 6.59 -16.65 -13.90 -0.66 7.56 -
EY -20.45 -6.56 15.17 -6.01 -7.19 -150.55 13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.78 -
P/NAPS 0.55 0.69 0.40 0.67 0.88 0.04 0.11 30.75%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 01/03/11 25/02/10 26/02/09 28/02/08 28/02/07 07/03/06 28/02/05 -
Price 0.07 0.09 0.05 0.09 0.17 0.10 0.16 -
P/RPS 1.02 0.85 0.66 0.76 1.34 0.07 0.12 42.83%
P/EPS -5.70 -15.25 5.49 -14.99 -16.88 -0.66 6.72 -
EY -17.53 -6.56 18.20 -6.67 -5.92 -150.55 14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.25 -
P/NAPS 0.64 0.69 0.33 0.60 1.06 0.04 0.10 36.23%

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