[PATIMAS] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PATIMAS] PATIMAS COMPUTERS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.05%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
PATIMAS's Result
PATIMAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 287,584 493,298 371,021 240,552 199,722 83,898 64,465 28.28%
PBT -18,312 13,153 10,884 13,729 10,319 12,024 8,716 -
Tax 139 -5,047 -6,096 -6,662 -4,746 -3,051 -1,905 -
NP -18,173 8,106 4,788 7,067 5,573 8,973 6,811 -
-
NP to SH -15,149 8,106 4,788 7,067 5,573 8,973 6,811 -
-
Tax Rate - 38.37% 56.01% 48.53% 45.99% 25.37% 21.86% -
Total Cost 305,757 485,192 366,233 233,485 194,149 74,925 57,654 32.03%
-
Net Worth 323,400 71,549 157,060 15,099 28,079 60,085 39,935 41.68%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 4,684 5,832 2,996 3,000 2,997 2,000 -
Div Payout % - 57.79% 121.81% 42.40% 53.83% 33.40% 29.36% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 323,400 71,549 157,060 15,099 28,079 60,085 39,935 41.68%
NOSH 183,750 44,166 100,679 10,000 58,499 60,085 39,935 28.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.32% 1.64% 1.29% 2.94% 2.79% 10.70% 10.57% -
ROE -4.68% 11.33% 3.05% 46.80% 19.85% 14.93% 17.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 156.51 1,116.90 368.52 2,405.52 341.41 139.63 161.42 -0.51%
EPS -8.24 18.35 4.76 70.67 9.53 14.93 17.06 -
DPS 0.00 10.61 5.79 29.96 5.13 4.99 5.01 -
NAPS 1.76 1.62 1.56 1.51 0.48 1.00 1.00 9.87%
Adjusted Per Share Value based on latest NOSH - 10,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 45.65 78.30 58.89 38.18 31.70 13.32 10.23 28.29%
EPS -2.40 1.29 0.76 1.12 0.88 1.42 1.08 -
DPS 0.00 0.74 0.93 0.48 0.48 0.48 0.32 -
NAPS 0.5133 0.1136 0.2493 0.024 0.0446 0.0954 0.0634 41.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.09 0.16 0.19 0.15 0.27 0.23 1.65 -
P/RPS 0.06 0.01 0.05 0.01 0.08 0.16 1.02 -37.62%
P/EPS -1.09 0.87 4.00 0.21 2.83 1.54 9.67 -
EY -91.60 114.71 25.03 471.13 35.28 64.93 10.34 -
DY 0.00 66.29 30.49 199.76 18.99 21.69 3.04 -
P/NAPS 0.05 0.10 0.12 0.10 0.56 0.23 1.65 -44.14%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 26/05/03 03/06/02 30/05/01 - -
Price 0.12 0.15 0.16 0.17 0.27 0.21 0.00 -
P/RPS 0.08 0.01 0.04 0.01 0.08 0.15 0.00 -
P/EPS -1.46 0.82 3.36 0.24 2.83 1.41 0.00 -
EY -68.70 122.35 29.72 415.71 35.28 71.11 0.00 -
DY 0.00 70.71 36.21 176.26 18.99 23.75 0.00 -
P/NAPS 0.07 0.09 0.10 0.11 0.56 0.21 0.00 -

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