[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2020

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- 268.0%
YoY- -73.52%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,239 1,038 567 554 532 8,651 11,501 -48.56%
PBT -1,212 -1,546 -2,410 -3,704 -7,060 -825 -374 118.83%
Tax 11,041 11,516 13,983 8,194 7,500 -1,248 8,167 22.24%
NP 9,829 9,969 11,572 4,490 440 -2,073 7,793 16.71%
-
NP to SH 6,091 6,774 7,905 2,352 -1,400 -2,026 7,793 -15.13%
-
Tax Rate - - - - - - - -
Total Cost -5,590 -8,931 -11,005 -3,936 92 10,724 3,708 -
-
Net Worth 60,670 138,675 132,647 125,531 122,631 115,739 114,520 -34.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 60,670 138,675 132,647 125,531 122,631 115,739 114,520 -34.50%
NOSH 433,360 433,360 433,360 433,360 433,360 433,360 394,899 6.38%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 231.86% 959.98% 2,041.01% 810.47% 82.71% -23.96% 67.76% -
ROE 10.04% 4.89% 5.96% 1.87% -1.14% -1.75% 6.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.98 0.24 0.13 0.13 0.13 2.17 2.91 -51.56%
EPS 1.41 1.56 1.85 0.56 -0.36 0.52 1.97 -19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.32 0.31 0.30 0.30 0.29 0.29 -38.43%
Adjusted Per Share Value based on latest NOSH - 433,360
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.97 0.24 0.13 0.13 0.12 1.97 2.62 -48.40%
EPS 1.39 1.55 1.80 0.54 -0.32 -0.46 1.78 -15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.3165 0.3027 0.2865 0.2798 0.2641 0.2613 -34.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.515 0.555 0.395 0.37 0.35 0.49 0.095 -
P/RPS 52.64 231.59 298.09 279.46 268.93 22.61 3.26 537.76%
P/EPS 36.64 35.50 21.38 65.83 -102.19 -96.53 4.81 286.66%
EY 2.73 2.82 4.68 1.52 -0.98 -1.04 20.77 -74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.73 1.27 1.23 1.17 1.69 0.33 398.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 18/08/21 28/05/21 23/02/21 20/11/20 01/09/20 29/06/20 -
Price 0.50 0.56 0.50 0.455 0.375 0.385 0.47 -
P/RPS 51.11 233.68 377.33 343.66 288.14 17.76 16.14 115.49%
P/EPS 35.57 35.82 27.06 80.95 -109.49 -75.84 23.82 30.61%
EY 2.81 2.79 3.69 1.24 -0.91 -1.32 4.20 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.75 1.61 1.52 1.25 1.33 1.62 69.26%

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