[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.97%
YoY- 149.15%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 146,741 136,312 128,564 280,196 297,985 128 248 6920.69%
PBT 11,432 7,828 4,740 33,696 32,025 -1,962 -672 -
Tax -950 -998 -884 -6,168 -7,218 0 0 -
NP 10,481 6,830 3,856 27,528 24,806 -1,962 -672 -
-
NP to SH 10,481 6,830 3,856 27,528 24,806 -1,962 -672 -
-
Tax Rate 8.31% 12.75% 18.65% 18.30% 22.54% - - -
Total Cost 136,260 129,482 124,708 252,668 273,178 2,090 920 2690.83%
-
Net Worth 157,219 160,705 134,959 73,105 35,103 -2,364 -1,539 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 157,219 160,705 134,959 73,105 35,103 -2,364 -1,539 -
NOSH 1,965,249 2,008,823 1,927,999 1,044,368 877,594 30,752 30,545 1501.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.14% 5.01% 3.00% 9.82% 8.32% -1,532.81% -270.97% -
ROE 6.67% 4.25% 2.86% 37.66% 70.67% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.47 6.79 6.67 26.83 33.95 0.42 0.81 339.17%
EPS 0.53 0.34 0.20 2.12 2.83 -6.38 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.04 -0.0769 -0.0504 -
Adjusted Per Share Value based on latest NOSH - 1,613,125
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.23 33.66 31.74 69.18 73.58 0.03 0.06 7016.28%
EPS 2.59 1.69 0.95 6.80 6.13 -0.48 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.3968 0.3332 0.1805 0.0867 -0.0058 -0.0038 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.12 0.14 0.12 0.14 0.64 1.00 -
P/RPS 1.07 1.77 2.10 0.45 0.41 153.76 123.17 -95.76%
P/EPS 15.00 35.29 70.00 4.55 4.95 -10.03 -45.45 -
EY 6.67 2.83 1.43 21.97 20.19 -9.97 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 2.00 1.71 3.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 03/08/10 20/05/10 -
Price 0.11 0.10 0.12 0.14 0.16 0.24 0.87 -
P/RPS 1.47 1.47 1.80 0.52 0.47 57.66 107.16 -94.25%
P/EPS 20.62 29.41 60.00 5.31 5.66 -3.76 -39.55 -
EY 4.85 3.40 1.67 18.83 17.67 -26.58 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.71 2.00 4.00 0.00 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