[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.0%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 122,796 163,620 154,578 138,496 107,224 151,584 146,741 -11.18%
PBT 556 5,894 6,166 2,844 1,628 8,031 11,432 -86.65%
Tax -392 -1,061 -818 -408 -468 -1,082 -950 -44.54%
NP 164 4,833 5,348 2,436 1,160 6,949 10,481 -93.72%
-
NP to SH 164 4,833 5,348 2,436 1,160 6,949 10,481 -93.72%
-
Tax Rate 70.50% 18.00% 13.27% 14.35% 28.75% 13.47% 8.31% -
Total Cost 122,632 158,787 149,230 136,060 106,064 144,635 136,260 -6.77%
-
Net Worth 161,099 161,099 160,439 162,399 231,999 158,834 157,219 1.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 161,099 161,099 160,439 162,399 231,999 158,834 157,219 1.63%
NOSH 2,013,750 2,013,750 2,005,499 2,030,000 2,900,000 1,985,428 1,965,249 1.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.13% 2.95% 3.46% 1.76% 1.08% 4.58% 7.14% -
ROE 0.10% 3.00% 3.33% 1.50% 0.50% 4.38% 6.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.10 8.13 7.71 6.82 3.70 7.63 7.47 -12.62%
EPS 0.00 0.24 0.27 0.12 0.04 0.35 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 1,855,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.32 40.40 38.17 34.20 26.48 37.43 36.23 -11.18%
EPS 0.04 1.19 1.32 0.60 0.29 1.72 2.59 -93.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3978 0.3978 0.3961 0.401 0.5728 0.3922 0.3882 1.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.06 0.07 0.08 0.09 0.09 0.08 -
P/RPS 1.15 0.74 0.91 1.17 2.43 1.18 1.07 4.91%
P/EPS 859.53 25.00 26.25 66.67 225.00 25.71 15.00 1382.66%
EY 0.12 4.00 3.81 1.50 0.44 3.89 6.67 -93.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.88 1.00 1.13 1.13 1.00 -8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 21/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.075 0.07 0.07 0.08 0.08 0.10 0.11 -
P/RPS 1.23 0.86 0.91 1.17 2.16 1.31 1.47 -11.19%
P/EPS 920.92 29.17 26.25 66.67 200.00 28.57 20.62 1155.89%
EY 0.11 3.43 3.81 1.50 0.50 3.50 4.85 -91.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.88 1.00 1.00 1.25 1.38 -22.56%

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