[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
03-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -191.96%
YoY- -203.7%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 128,564 280,196 297,985 128 248 661 68,484 52.23%
PBT 4,740 33,696 32,025 -1,962 -672 -1,851 4,226 7.96%
Tax -884 -6,168 -7,218 0 0 -54,157 -834 3.96%
NP 3,856 27,528 24,806 -1,962 -672 -56,008 3,392 8.93%
-
NP to SH 3,856 27,528 24,806 -1,962 -672 -56,011 3,384 9.10%
-
Tax Rate 18.65% 18.30% 22.54% - - - 19.73% -
Total Cost 124,708 252,668 273,178 2,090 920 56,669 65,092 54.31%
-
Net Worth 134,959 73,105 35,103 -2,364 -1,539 -5,566 133,447 0.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 134,959 73,105 35,103 -2,364 -1,539 -5,566 133,447 0.75%
NOSH 1,927,999 1,044,368 877,594 30,752 30,545 121,816 122,608 528.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.00% 9.82% 8.32% -1,532.81% -270.97% -8,473.22% 4.95% -
ROE 2.86% 37.66% 70.67% 0.00% 0.00% 0.00% 2.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.67 26.83 33.95 0.42 0.81 0.54 55.86 -75.78%
EPS 0.20 2.12 2.83 -6.38 -2.20 -45.98 2.76 -82.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.04 -0.0769 -0.0504 -0.0457 1.0884 -83.97%
Adjusted Per Share Value based on latest NOSH - 30,679
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.74 69.18 73.58 0.03 0.06 0.16 16.91 52.22%
EPS 0.95 6.80 6.13 -0.48 -0.17 -13.83 0.84 8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3332 0.1805 0.0867 -0.0058 -0.0038 -0.0137 0.3295 0.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.14 0.12 0.14 0.64 1.00 0.90 3.36 -
P/RPS 2.10 0.45 0.41 153.76 123.17 165.86 6.02 -50.47%
P/EPS 70.00 4.55 4.95 -10.03 -45.45 -1.96 121.74 -30.87%
EY 1.43 21.97 20.19 -9.97 -2.20 -51.09 0.82 44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.71 3.50 0.00 0.00 0.00 3.09 -25.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 -
Price 0.12 0.14 0.16 0.24 0.87 1.22 3.16 -
P/RPS 1.80 0.52 0.47 57.66 107.16 224.83 5.66 -53.44%
P/EPS 60.00 5.31 5.66 -3.76 -39.55 -2.65 114.49 -35.02%
EY 1.67 18.83 17.67 -26.58 -2.53 -37.69 0.87 54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.00 4.00 0.00 0.00 0.00 2.90 -29.70%

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