[PERTAMA] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 58.66%
YoY- 291.34%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 57,268 46,258 42,800 58,464 55,045 44,884 39,808 27.35%
PBT 657 -2,356 -2,036 1,623 1,830 834 -3,516 -
Tax 228 -46 -260 -121 -884 -78 -64 -
NP 885 -2,402 -2,296 1,502 946 756 -3,580 -
-
NP to SH 876 -2,388 -2,280 1,502 946 756 -3,580 -
-
Tax Rate -34.70% - - 7.46% 48.31% 9.35% - -
Total Cost 56,382 48,660 45,096 56,962 54,098 44,128 43,388 19.02%
-
Net Worth 162,556 107,190 108,219 108,545 108,168 107,097 105,930 32.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 162,556 107,190 108,219 108,545 108,168 107,097 105,930 32.93%
NOSH 73,000 72,804 73,076 72,912 73,195 72,692 72,764 0.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.55% -5.19% -5.36% 2.57% 1.72% 1.68% -8.99% -
ROE 0.54% -2.23% -2.11% 1.38% 0.88% 0.71% -3.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 78.45 63.54 58.57 80.18 75.20 61.75 54.71 27.07%
EPS 1.20 -3.28 -3.16 2.06 1.29 1.04 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 1.4723 1.4809 1.4887 1.4778 1.4733 1.4558 32.65%
Adjusted Per Share Value based on latest NOSH - 72,660
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.14 11.42 10.57 14.44 13.59 11.08 9.83 27.34%
EPS 0.22 -0.59 -0.56 0.37 0.23 0.19 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.2647 0.2672 0.268 0.2671 0.2644 0.2616 32.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.88 2.00 1.96 2.50 2.68 2.48 2.50 -
P/RPS 2.40 3.15 3.35 3.12 3.56 4.02 4.57 -34.83%
P/EPS 156.67 -60.98 -62.82 121.36 207.22 238.46 -50.81 -
EY 0.64 -1.64 -1.59 0.82 0.48 0.42 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.36 1.32 1.68 1.81 1.68 1.72 -37.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 22/11/04 20/08/04 -
Price 2.72 1.90 2.00 2.00 2.80 2.52 2.40 -
P/RPS 3.47 2.99 3.41 2.49 3.72 4.08 4.39 -14.47%
P/EPS 226.67 -57.93 -64.10 97.09 216.49 242.31 -48.78 -
EY 0.44 -1.73 -1.56 1.03 0.46 0.41 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.35 1.34 1.89 1.71 1.65 -18.18%

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