[PERTAMA] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 121.12%
YoY- 481.54%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,800 58,464 55,045 44,884 39,808 59,365 56,754 -17.16%
PBT -2,036 1,623 1,830 834 -3,516 1,081 3,934 -
Tax -260 -121 -884 -78 -64 -1,866 -1,077 -61.26%
NP -2,296 1,502 946 756 -3,580 -785 2,857 -
-
NP to SH -2,280 1,502 946 756 -3,580 -785 2,857 -
-
Tax Rate - 7.46% 48.31% 9.35% - 172.62% 27.38% -
Total Cost 45,096 56,962 54,098 44,128 43,388 60,150 53,897 -11.21%
-
Net Worth 108,219 108,545 108,168 107,097 105,930 106,709 111,756 -2.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 108,219 108,545 108,168 107,097 105,930 106,709 111,756 -2.12%
NOSH 73,076 72,912 73,195 72,692 72,764 72,685 72,891 0.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.36% 2.57% 1.72% 1.68% -8.99% -1.32% 5.03% -
ROE -2.11% 1.38% 0.88% 0.71% -3.38% -0.74% 2.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.57 80.18 75.20 61.75 54.71 81.67 77.86 -17.30%
EPS -3.16 2.06 1.29 1.04 -4.92 -1.08 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4809 1.4887 1.4778 1.4733 1.4558 1.4681 1.5332 -2.28%
Adjusted Per Share Value based on latest NOSH - 72,742
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.57 14.44 13.59 11.08 9.83 14.66 14.01 -17.13%
EPS -0.56 0.37 0.23 0.19 -0.88 -0.19 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.268 0.2671 0.2644 0.2616 0.2635 0.2759 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.96 2.50 2.68 2.48 2.50 2.96 2.96 -
P/RPS 3.35 3.12 3.56 4.02 4.57 3.62 3.80 -8.06%
P/EPS -62.82 121.36 207.22 238.46 -50.81 -274.07 75.51 -
EY -1.59 0.82 0.48 0.42 -1.97 -0.36 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.68 1.81 1.68 1.72 2.02 1.93 -22.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 22/11/04 20/08/04 28/05/04 27/02/04 -
Price 2.00 2.00 2.80 2.52 2.40 2.82 3.40 -
P/RPS 3.41 2.49 3.72 4.08 4.39 3.45 4.37 -15.25%
P/EPS -64.10 97.09 216.49 242.31 -48.78 -261.11 86.73 -
EY -1.56 1.03 0.46 0.41 -2.05 -0.38 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.34 1.89 1.71 1.65 1.92 2.22 -28.24%

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