[PATIMAS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.58%
YoY- 36.81%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 193,911 192,820 311,128 285,212 324,282 493,795 325,149 -8.24%
PBT -10,116 2,209 -7,772 -9,988 -16,629 14,563 8,557 -
Tax -1,845 -2,149 -2,595 -1,143 -1,374 -4,701 -5,716 -17.16%
NP -11,961 60 -10,367 -11,131 -18,003 9,862 2,841 -
-
NP to SH -11,818 470 -8,994 -9,557 -15,125 9,862 2,841 -
-
Tax Rate - 97.28% - - - 32.28% 66.80% -
Total Cost 205,872 192,760 321,495 296,343 342,285 483,933 322,308 -7.19%
-
Net Worth 97,522 112,945 113,290 120,561 134,814 151,779 180,797 -9.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 4,684 5,832 -
Div Payout % - - - - - 47.50% 205.29% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 97,522 112,945 113,290 120,561 134,814 151,779 180,797 -9.76%
NOSH 750,169 752,967 755,272 753,508 57,124 93,690 116,643 36.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -6.17% 0.03% -3.33% -3.90% -5.55% 2.00% 0.87% -
ROE -12.12% 0.42% -7.94% -7.93% -11.22% 6.50% 1.57% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.85 25.61 41.19 37.85 567.67 527.05 278.75 -32.69%
EPS -1.58 0.06 -1.19 -1.27 -26.48 10.53 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.13 0.15 0.15 0.16 2.36 1.62 1.55 -33.81%
Adjusted Per Share Value based on latest NOSH - 753,508
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.78 30.61 49.39 45.27 51.47 78.38 51.61 -8.24%
EPS -1.88 0.07 -1.43 -1.52 -2.40 1.57 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.93 -
NAPS 0.1548 0.1793 0.1798 0.1914 0.214 0.2409 0.287 -9.76%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.06 0.10 0.14 0.10 0.18 0.24 -
P/RPS 0.35 0.23 0.24 0.37 0.02 0.03 0.09 25.37%
P/EPS -5.71 96.12 -8.40 -11.04 -0.38 1.71 9.85 -
EY -17.50 1.04 -11.91 -9.06 -264.77 58.48 10.15 -
DY 0.00 0.00 0.00 0.00 0.00 27.78 20.83 -
P/NAPS 0.69 0.40 0.67 0.88 0.04 0.11 0.15 28.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 07/03/06 28/02/05 27/02/04 -
Price 0.09 0.05 0.09 0.17 0.10 0.16 0.22 -
P/RPS 0.35 0.20 0.22 0.45 0.02 0.03 0.08 27.85%
P/EPS -5.71 80.10 -7.56 -13.40 -0.38 1.52 9.03 -
EY -17.50 1.25 -13.23 -7.46 -264.77 65.79 11.07 -
DY 0.00 0.00 0.00 0.00 0.00 31.25 22.73 -
P/NAPS 0.69 0.33 0.60 1.06 0.04 0.10 0.14 30.42%

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