[PERTAMA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.99%
YoY- 673.81%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,584 146,741 136,312 128,564 280,196 297,985 128 10950.04%
PBT 8,031 11,432 7,828 4,740 33,696 32,025 -1,962 -
Tax -1,082 -950 -998 -884 -6,168 -7,218 0 -
NP 6,949 10,481 6,830 3,856 27,528 24,806 -1,962 -
-
NP to SH 6,949 10,481 6,830 3,856 27,528 24,806 -1,962 -
-
Tax Rate 13.47% 8.31% 12.75% 18.65% 18.30% 22.54% - -
Total Cost 144,635 136,260 129,482 124,708 252,668 273,178 2,090 1572.62%
-
Net Worth 158,834 157,219 160,705 134,959 73,105 35,103 -2,364 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 158,834 157,219 160,705 134,959 73,105 35,103 -2,364 -
NOSH 1,985,428 1,965,249 2,008,823 1,927,999 1,044,368 877,594 30,752 1497.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.58% 7.14% 5.01% 3.00% 9.82% 8.32% -1,532.81% -
ROE 4.38% 6.67% 4.25% 2.86% 37.66% 70.67% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.63 7.47 6.79 6.67 26.83 33.95 0.42 587.42%
EPS 0.35 0.53 0.34 0.20 2.12 2.83 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.07 0.04 -0.0769 -
Adjusted Per Share Value based on latest NOSH - 1,927,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.59 33.49 31.11 29.34 63.94 68.00 0.03 10755.31%
EPS 1.59 2.39 1.56 0.88 6.28 5.66 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3625 0.3588 0.3667 0.308 0.1668 0.0801 -0.0054 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.08 0.12 0.14 0.12 0.14 0.64 -
P/RPS 1.18 1.07 1.77 2.10 0.45 0.41 153.76 -96.07%
P/EPS 25.71 15.00 35.29 70.00 4.55 4.95 -10.03 -
EY 3.89 6.67 2.83 1.43 21.97 20.19 -9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.50 2.00 1.71 3.50 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 03/08/10 -
Price 0.10 0.11 0.10 0.12 0.14 0.16 0.24 -
P/RPS 1.31 1.47 1.47 1.80 0.52 0.47 57.66 -91.92%
P/EPS 28.57 20.62 29.41 60.00 5.31 5.66 -3.76 -
EY 3.50 4.85 3.40 1.67 18.83 17.67 -26.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.38 1.25 1.71 2.00 4.00 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