[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -79.04%
YoY- 48.26%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 62,218 65,170 57,958 59,316 97,006 100,778 68,058 -5.81%
PBT 8,648 8,998 4,520 1,976 7,205 9,064 2,430 133.27%
Tax -1,833 -2,876 -1,684 -784 -1,518 -3,012 -1,164 35.39%
NP 6,815 6,122 2,836 1,192 5,687 6,052 1,266 207.46%
-
NP to SH 6,815 6,122 2,836 1,192 5,687 6,052 1,266 207.46%
-
Tax Rate 21.20% 31.96% 37.26% 39.68% 21.07% 33.23% 47.90% -
Total Cost 55,403 59,048 55,122 58,124 91,319 94,726 66,792 -11.72%
-
Net Worth 109,718 82,712 104,193 100,636 93,167 90,335 90,744 13.50%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 109,718 82,712 104,193 100,636 93,167 90,335 90,744 13.50%
NOSH 72,965 56,136 48,561 48,852 45,314 44,500 44,265 39.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.95% 9.39% 4.89% 2.01% 5.86% 6.01% 1.86% -
ROE 6.21% 7.40% 2.72% 1.18% 6.10% 6.70% 1.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.27 116.09 119.35 121.42 214.07 226.47 153.75 -32.52%
EPS 9.34 10.91 5.84 2.44 12.55 13.60 2.86 120.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5037 1.4734 2.1456 2.06 2.056 2.03 2.05 -18.68%
Adjusted Per Share Value based on latest NOSH - 48,852
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.36 16.09 14.31 14.65 23.95 24.88 16.80 -5.80%
EPS 1.68 1.51 0.70 0.29 1.40 1.49 0.31 208.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2042 0.2573 0.2485 0.23 0.223 0.2241 13.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.32 2.66 3.96 4.72 5.24 4.52 3.36 -
P/RPS 2.72 2.29 3.32 3.89 2.45 2.00 2.19 15.55%
P/EPS 24.84 24.39 67.81 193.44 41.75 33.24 117.48 -64.54%
EY 4.03 4.10 1.47 0.52 2.40 3.01 0.85 182.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.81 1.85 2.29 2.55 2.23 1.64 -4.11%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 25/02/03 27/11/02 28/08/02 31/05/02 27/02/02 29/11/01 -
Price 2.32 2.56 4.52 4.48 4.92 5.04 4.32 -
P/RPS 2.72 2.21 3.79 3.69 2.30 2.23 2.81 -2.14%
P/EPS 24.84 23.47 77.40 183.61 39.20 37.06 151.05 -70.01%
EY 4.03 4.26 1.29 0.54 2.55 2.70 0.66 234.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.74 2.11 2.17 2.39 2.48 2.11 -18.95%

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