[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1755.17%
YoY- -802.83%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 297,985 128 248 661 68,484 48,320 65,474 174.37%
PBT 32,025 -1,962 -672 -1,851 4,226 1,892 -1,201 -
Tax -7,218 0 0 -54,157 -834 0 -1,098 250.51%
NP 24,806 -1,962 -672 -56,008 3,392 1,892 -2,299 -
-
NP to SH 24,806 -1,962 -672 -56,011 3,384 1,892 -2,294 -
-
Tax Rate 22.54% - - - 19.73% 0.00% - -
Total Cost 273,178 2,090 920 56,669 65,092 46,428 67,773 153.06%
-
Net Worth 35,103 -2,364 -1,539 -5,566 133,447 134,232 103,220 -51.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 35,103 -2,364 -1,539 -5,566 133,447 134,232 103,220 -51.24%
NOSH 877,594 30,752 30,545 121,816 122,608 124,473 95,983 336.66%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.32% -1,532.81% -270.97% -8,473.22% 4.95% 3.92% -3.51% -
ROE 70.67% 0.00% 0.00% 0.00% 2.54% 1.41% -2.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.95 0.42 0.81 0.54 55.86 38.82 68.21 -37.16%
EPS 2.83 -6.38 -2.20 -45.98 2.76 1.52 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 -0.0769 -0.0504 -0.0457 1.0884 1.0784 1.0754 -88.83%
Adjusted Per Share Value based on latest NOSH - 121,839
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.00 0.03 0.06 0.15 15.63 11.03 14.94 174.39%
EPS 5.66 -0.45 -0.15 -12.78 0.77 0.43 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 -0.0054 -0.0035 -0.0127 0.3045 0.3063 0.2355 -51.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.64 1.00 0.90 3.36 2.56 2.00 -
P/RPS 0.41 153.76 123.17 165.86 6.02 0.00 0.00 -
P/EPS 4.95 -10.03 -45.45 -1.96 121.74 -20.43 -23.21 -
EY 20.19 -9.97 -2.20 -51.09 0.82 -4.89 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 0.00 0.00 0.00 3.09 2.37 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.16 0.24 0.87 1.22 3.16 3.42 2.02 -
P/RPS 0.47 57.66 107.16 224.83 5.66 0.00 0.00 -
P/EPS 5.66 -3.76 -39.55 -2.65 114.49 -27.30 -23.44 -
EY 17.67 -26.58 -2.53 -37.69 0.87 -3.66 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 0.00 0.00 2.90 3.17 0.00 -

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