[PERTAMA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 98.8%
YoY- 70.71%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 280,196 297,985 128 248 661 68,484 48,320 221.73%
PBT 33,696 32,025 -1,962 -672 -1,851 4,226 1,892 578.41%
Tax -6,168 -7,218 0 0 -54,157 -834 0 -
NP 27,528 24,806 -1,962 -672 -56,008 3,392 1,892 493.08%
-
NP to SH 27,528 24,806 -1,962 -672 -56,011 3,384 1,892 493.08%
-
Tax Rate 18.30% 22.54% - - - 19.73% 0.00% -
Total Cost 252,668 273,178 2,090 920 56,669 65,092 46,428 208.44%
-
Net Worth 73,105 35,103 -2,364 -1,539 -5,566 133,447 134,232 -33.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 73,105 35,103 -2,364 -1,539 -5,566 133,447 134,232 -33.23%
NOSH 1,044,368 877,594 30,752 30,545 121,816 122,608 124,473 311.31%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.82% 8.32% -1,532.81% -270.97% -8,473.22% 4.95% 3.92% -
ROE 37.66% 70.67% 0.00% 0.00% 0.00% 2.54% 1.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.83 33.95 0.42 0.81 0.54 55.86 38.82 -21.77%
EPS 2.12 2.83 -6.38 -2.20 -45.98 2.76 1.52 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.04 -0.0769 -0.0504 -0.0457 1.0884 1.0784 -83.76%
Adjusted Per Share Value based on latest NOSH - 30,545
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.94 68.00 0.03 0.06 0.15 15.63 11.03 221.66%
EPS 6.28 5.66 -0.45 -0.15 -12.78 0.77 0.43 494.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1668 0.0801 -0.0054 -0.0035 -0.0127 0.3045 0.3063 -33.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.14 0.64 1.00 0.90 3.36 2.56 -
P/RPS 0.45 0.41 153.76 123.17 165.86 6.02 0.00 -
P/EPS 4.55 4.95 -10.03 -45.45 -1.96 121.74 -20.43 -
EY 21.97 20.19 -9.97 -2.20 -51.09 0.82 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.50 0.00 0.00 0.00 3.09 2.37 -19.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 26/08/09 -
Price 0.14 0.16 0.24 0.87 1.22 3.16 3.42 -
P/RPS 0.52 0.47 57.66 107.16 224.83 5.66 0.00 -
P/EPS 5.31 5.66 -3.76 -39.55 -2.65 114.49 -27.30 -
EY 18.83 17.67 -26.58 -2.53 -37.69 0.87 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 4.00 0.00 0.00 0.00 2.90 3.17 -26.37%

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