[PERTAMA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -68.69%
YoY- -156.28%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,870 61,850 44,090 24,196 10,424 58,241 42,951 -57.67%
PBT 1,770 -11,049 -1,165 -2,822 -1,817 -25,557 493 135.01%
Tax -2 564 -326 -242 0 112 171 -
NP 1,768 -10,485 -1,491 -3,064 -1,817 -25,445 664 92.45%
-
NP to SH 1,766 -10,474 -1,488 -3,060 -1,814 -25,440 657 93.67%
-
Tax Rate 0.11% - - - - - -34.69% -
Total Cost 10,102 72,335 45,581 27,260 12,241 83,686 42,287 -61.60%
-
Net Worth 79,367 78,277 83,619 82,590 83,327 84,503 162,556 -38.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 79,367 78,277 83,619 82,590 83,327 84,503 162,556 -38.07%
NOSH 72,975 72,938 72,941 72,857 72,851 72,935 73,000 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.89% -16.95% -3.38% -12.66% -17.43% -43.69% 1.55% -
ROE 2.23% -13.38% -1.78% -3.71% -2.18% -30.11% 0.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.27 84.80 60.45 33.21 14.31 79.85 58.84 -57.65%
EPS 2.42 -14.36 -2.04 -4.20 -2.49 -34.88 0.90 93.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0876 1.0732 1.1464 1.1336 1.1438 1.1586 2.2268 -38.06%
Adjusted Per Share Value based on latest NOSH - 72,865
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.93 15.27 10.89 5.97 2.57 14.38 10.61 -57.69%
EPS 0.44 -2.59 -0.37 -0.76 -0.45 -6.28 0.16 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1933 0.2065 0.2039 0.2057 0.2087 0.4014 -38.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.30 2.36 2.00 1.94 2.40 3.00 1.88 -
P/RPS 14.14 2.78 3.31 5.84 16.77 3.76 3.20 170.01%
P/EPS 95.04 -16.43 -98.04 -46.19 -96.39 -8.60 208.89 -40.93%
EY 1.05 -6.08 -1.02 -2.16 -1.04 -11.63 0.48 68.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.20 1.74 1.71 2.10 2.59 0.84 85.09%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 31/05/06 21/03/06 -
Price 3.00 2.80 2.28 2.02 2.16 1.94 2.72 -
P/RPS 18.44 3.30 3.77 6.08 15.10 2.43 4.62 152.25%
P/EPS 123.97 -19.50 -111.76 -48.10 -86.75 -5.56 302.22 -44.88%
EY 0.81 -5.13 -0.89 -2.08 -1.15 -17.98 0.33 82.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.61 1.99 1.78 1.89 1.67 1.22 72.58%

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