[PERTAMA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -109.47%
YoY- -415.87%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 10,424 58,241 42,951 23,129 10,700 58,464 41,284 -60.15%
PBT -1,817 -25,557 493 -1,178 -509 1,623 1,373 -
Tax 0 112 171 -23 -65 -121 -663 -
NP -1,817 -25,445 664 -1,201 -574 1,502 710 -
-
NP to SH -1,814 -25,440 657 -1,194 -570 1,502 710 -
-
Tax Rate - - -34.69% - - 7.46% 48.29% -
Total Cost 12,241 83,686 42,287 24,330 11,274 56,962 40,574 -55.11%
-
Net Worth 83,327 84,503 162,556 107,190 108,219 108,545 108,168 -16.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,327 84,503 162,556 107,190 108,219 108,545 108,168 -16.00%
NOSH 72,851 72,935 73,000 72,804 73,076 72,912 73,195 -0.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.43% -43.69% 1.55% -5.19% -5.36% 2.57% 1.72% -
ROE -2.18% -30.11% 0.40% -1.11% -0.53% 1.38% 0.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.31 79.85 58.84 31.77 14.64 80.18 56.40 -60.02%
EPS -2.49 -34.88 0.90 -1.64 -0.79 2.06 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1438 1.1586 2.2268 1.4723 1.4809 1.4887 1.4778 -15.74%
Adjusted Per Share Value based on latest NOSH - 72,558
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.38 13.29 9.80 5.28 2.44 13.34 9.42 -60.13%
EPS -0.41 -5.81 0.15 -0.27 -0.13 0.34 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1928 0.371 0.2446 0.247 0.2477 0.2468 -15.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.40 3.00 1.88 2.00 1.96 2.50 2.68 -
P/RPS 16.77 3.76 3.20 6.30 13.39 3.12 4.75 132.39%
P/EPS -96.39 -8.60 208.89 -121.95 -251.28 121.36 276.29 -
EY -1.04 -11.63 0.48 -0.82 -0.40 0.82 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.59 0.84 1.36 1.32 1.68 1.81 10.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 -
Price 2.16 1.94 2.72 1.90 2.00 2.00 2.80 -
P/RPS 15.10 2.43 4.62 5.98 13.66 2.49 4.96 110.48%
P/EPS -86.75 -5.56 302.22 -115.85 -256.41 97.09 288.66 -
EY -1.15 -17.98 0.33 -0.86 -0.39 1.03 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.67 1.22 1.29 1.35 1.34 1.89 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