[PERTAMA] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.31%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,754 44,758 40,744 62,218 65,170 57,958 59,316 -2.89%
PBT 3,934 1,290 -88 8,648 8,998 4,520 1,976 58.05%
Tax -1,077 -1,160 -772 -1,833 -2,876 -1,684 -784 23.50%
NP 2,857 130 -860 6,815 6,122 2,836 1,192 78.81%
-
NP to SH 2,857 130 -860 6,815 6,122 2,836 1,192 78.81%
-
Tax Rate 27.38% 89.92% - 21.20% 31.96% 37.26% 39.68% -
Total Cost 53,897 44,628 41,604 55,403 59,048 55,122 58,124 -4.89%
-
Net Worth 111,756 108,665 111,266 109,718 82,712 104,193 100,636 7.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,756 108,665 111,266 109,718 82,712 104,193 100,636 7.21%
NOSH 72,891 72,222 74,137 72,965 56,136 48,561 48,852 30.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.03% 0.29% -2.11% 10.95% 9.39% 4.89% 2.01% -
ROE 2.56% 0.12% -0.77% 6.21% 7.40% 2.72% 1.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.86 61.97 54.96 85.27 116.09 119.35 121.42 -25.57%
EPS 3.92 0.18 -1.16 9.34 10.91 5.84 2.44 37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5332 1.5046 1.5008 1.5037 1.4734 2.1456 2.06 -17.82%
Adjusted Per Share Value based on latest NOSH - 72,885
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.01 11.05 10.06 15.36 16.09 14.31 14.65 -2.92%
EPS 0.71 0.03 -0.21 1.68 1.51 0.70 0.29 81.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.2683 0.2747 0.2709 0.2042 0.2573 0.2485 7.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.96 2.90 2.76 2.32 2.66 3.96 4.72 -
P/RPS 3.80 4.68 5.02 2.72 2.29 3.32 3.89 -1.54%
P/EPS 75.51 1,611.11 -237.93 24.84 24.39 67.81 193.44 -46.49%
EY 1.32 0.06 -0.42 4.03 4.10 1.47 0.52 85.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.93 1.84 1.54 1.81 1.85 2.29 -10.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 -
Price 3.40 2.98 3.36 2.32 2.56 4.52 4.48 -
P/RPS 4.37 4.81 6.11 2.72 2.21 3.79 3.69 11.90%
P/EPS 86.73 1,655.56 -289.66 24.84 23.47 77.40 183.61 -39.26%
EY 1.15 0.06 -0.35 4.03 4.26 1.29 0.54 65.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.98 2.24 1.54 1.74 2.11 2.17 1.52%

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