[PATIMAS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -12.66%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 271,475 441,433 424,763 256,274 233,244 89,584 87,348 20.79%
PBT -16,533 7,664 13,371 12,698 12,562 7,987 13,384 -
Tax 509 -4,371 -5,889 -6,526 -6,314 -2,613 -2,320 -
NP -16,024 3,293 7,482 6,172 6,248 5,374 11,064 -
-
NP to SH -13,124 3,052 7,482 6,172 6,248 5,374 11,064 -
-
Tax Rate - 57.03% 44.04% 51.39% 50.26% 32.72% 17.33% -
Total Cost 287,499 438,140 417,281 250,102 226,996 84,210 76,284 24.73%
-
Net Worth 76,153 71,004 132,528 90,181 27,599 60,294 77,618 -0.31%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 4,684 5,832 2,996 3,000 2,997 2,000 -
Div Payout % - 153.49% 77.95% 48.55% 48.02% 55.77% 18.08% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,153 71,004 132,528 90,181 27,599 60,294 77,618 -0.31%
NOSH 76,153 44,377 82,315 56,363 59,999 60,294 40,009 11.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.90% 0.75% 1.76% 2.41% 2.68% 6.00% 12.67% -
ROE -17.23% 4.30% 5.65% 6.84% 22.64% 8.91% 14.25% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 356.48 994.71 516.02 454.68 388.74 148.58 218.32 8.51%
EPS -17.23 6.88 9.09 10.95 10.41 8.91 27.65 -
DPS 0.00 10.56 7.09 5.32 5.00 4.97 5.00 -
NAPS 1.00 1.60 1.61 1.60 0.46 1.00 1.94 -10.45%
Adjusted Per Share Value based on latest NOSH - 56,363
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.09 70.07 67.42 40.68 37.02 14.22 13.86 20.79%
EPS -2.08 0.48 1.19 0.98 0.99 0.85 1.76 -
DPS 0.00 0.74 0.93 0.48 0.48 0.48 0.32 -
NAPS 0.1209 0.1127 0.2104 0.1431 0.0438 0.0957 0.1232 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.14 0.14 0.18 0.19 0.25 0.21 0.82 -
P/RPS 0.04 0.01 0.03 0.04 0.06 0.14 0.38 -31.27%
P/EPS -0.81 2.04 1.98 1.74 2.40 2.36 2.97 -
EY -123.10 49.12 50.50 57.63 41.65 42.44 33.72 -
DY 0.00 75.40 39.36 27.98 20.00 23.67 6.10 -
P/NAPS 0.14 0.09 0.11 0.12 0.54 0.21 0.42 -16.72%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 26/08/03 30/08/02 28/08/01 25/08/00 -
Price 0.09 0.12 0.16 0.27 0.24 0.26 0.88 -
P/RPS 0.03 0.01 0.03 0.06 0.06 0.17 0.40 -35.04%
P/EPS -0.52 1.74 1.76 2.47 2.30 2.92 3.18 -
EY -191.48 57.31 56.81 40.56 43.39 34.28 31.42 -
DY 0.00 87.97 44.28 19.69 20.83 19.12 5.68 -
P/NAPS 0.09 0.07 0.10 0.17 0.52 0.26 0.45 -23.51%

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