[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -251.8%
YoY- 36.31%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,241 57,268 46,258 42,800 58,464 55,045 44,884 18.98%
PBT -25,557 657 -2,356 -2,036 1,623 1,830 834 -
Tax 112 228 -46 -260 -121 -884 -78 -
NP -25,445 885 -2,402 -2,296 1,502 946 756 -
-
NP to SH -25,440 876 -2,388 -2,280 1,502 946 756 -
-
Tax Rate - -34.70% - - 7.46% 48.31% 9.35% -
Total Cost 83,686 56,382 48,660 45,096 56,962 54,098 44,128 53.27%
-
Net Worth 84,503 162,556 107,190 108,219 108,545 108,168 107,097 -14.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 84,503 162,556 107,190 108,219 108,545 108,168 107,097 -14.62%
NOSH 72,935 73,000 72,804 73,076 72,912 73,195 72,692 0.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -43.69% 1.55% -5.19% -5.36% 2.57% 1.72% 1.68% -
ROE -30.11% 0.54% -2.23% -2.11% 1.38% 0.88% 0.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 79.85 78.45 63.54 58.57 80.18 75.20 61.75 18.71%
EPS -34.88 1.20 -3.28 -3.16 2.06 1.29 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1586 2.2268 1.4723 1.4809 1.4887 1.4778 1.4733 -14.81%
Adjusted Per Share Value based on latest NOSH - 73,076
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.29 13.07 10.56 9.77 13.34 12.56 10.24 19.00%
EPS -5.81 0.20 -0.54 -0.52 0.34 0.22 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1928 0.371 0.2446 0.247 0.2477 0.2468 0.2444 -14.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 1.88 2.00 1.96 2.50 2.68 2.48 -
P/RPS 3.76 2.40 3.15 3.35 3.12 3.56 4.02 -4.36%
P/EPS -8.60 156.67 -60.98 -62.82 121.36 207.22 238.46 -
EY -11.63 0.64 -1.64 -1.59 0.82 0.48 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.84 1.36 1.32 1.68 1.81 1.68 33.48%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 22/11/04 -
Price 1.94 2.72 1.90 2.00 2.00 2.80 2.52 -
P/RPS 2.43 3.47 2.99 3.41 2.49 3.72 4.08 -29.23%
P/EPS -5.56 226.67 -57.93 -64.10 97.09 216.49 242.31 -
EY -17.98 0.44 -1.73 -1.56 1.03 0.46 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.22 1.29 1.35 1.34 1.89 1.71 -1.56%

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