[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 77.13%
YoY- 448.11%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 107,224 151,584 146,741 136,312 128,564 280,196 297,985 -49.37%
PBT 1,628 8,031 11,432 7,828 4,740 33,696 32,025 -86.25%
Tax -468 -1,082 -950 -998 -884 -6,168 -7,218 -83.83%
NP 1,160 6,949 10,481 6,830 3,856 27,528 24,806 -86.99%
-
NP to SH 1,160 6,949 10,481 6,830 3,856 27,528 24,806 -86.99%
-
Tax Rate 28.75% 13.47% 8.31% 12.75% 18.65% 18.30% 22.54% -
Total Cost 106,064 144,635 136,260 129,482 124,708 252,668 273,178 -46.74%
-
Net Worth 231,999 158,834 157,219 160,705 134,959 73,105 35,103 251.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,999 158,834 157,219 160,705 134,959 73,105 35,103 251.77%
NOSH 2,900,000 1,985,428 1,965,249 2,008,823 1,927,999 1,044,368 877,594 121.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.08% 4.58% 7.14% 5.01% 3.00% 9.82% 8.32% -
ROE 0.50% 4.38% 6.67% 4.25% 2.86% 37.66% 70.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.70 7.63 7.47 6.79 6.67 26.83 33.95 -77.15%
EPS 0.04 0.35 0.53 0.34 0.20 2.12 2.83 -94.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.07 0.07 0.04 58.67%
Adjusted Per Share Value based on latest NOSH - 2,042,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.47 34.59 33.49 31.11 29.34 63.94 68.00 -49.37%
EPS 0.26 1.59 2.39 1.56 0.88 6.28 5.66 -87.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.3625 0.3588 0.3667 0.308 0.1668 0.0801 251.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.08 0.12 0.14 0.12 0.14 -
P/RPS 2.43 1.18 1.07 1.77 2.10 0.45 0.41 227.14%
P/EPS 225.00 25.71 15.00 35.29 70.00 4.55 4.95 1170.70%
EY 0.44 3.89 6.67 2.83 1.43 21.97 20.19 -92.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.00 1.50 2.00 1.71 3.50 -52.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 -
Price 0.08 0.10 0.11 0.10 0.12 0.14 0.16 -
P/RPS 2.16 1.31 1.47 1.47 1.80 0.52 0.47 176.16%
P/EPS 200.00 28.57 20.62 29.41 60.00 5.31 5.66 974.48%
EY 0.50 3.50 4.85 3.40 1.67 18.83 17.67 -90.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.38 1.25 1.71 2.00 4.00 -60.28%

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