[PERTAMA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.49%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 121,306 72,269 30,699 163,620 115,934 69,248 26,806 173.33%
PBT 3,501 2,086 139 5,894 4,625 1,422 407 319.27%
Tax -985 -629 -98 -1,061 -614 -204 -117 313.30%
NP 2,516 1,457 41 4,833 4,011 1,218 290 321.66%
-
NP to SH 2,516 1,457 41 4,833 4,011 1,218 290 321.66%
-
Tax Rate 28.13% 30.15% 70.50% 18.00% 13.28% 14.35% 28.75% -
Total Cost 118,790 70,812 30,658 158,787 111,923 68,030 26,516 171.50%
-
Net Worth 174,184 187,328 161,099 161,099 160,439 162,399 231,999 -17.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,184 187,328 161,099 161,099 160,439 162,399 231,999 -17.37%
NOSH 1,935,384 2,081,428 2,013,750 2,013,750 2,005,499 2,030,000 2,900,000 -23.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.07% 2.02% 0.13% 2.95% 3.46% 1.76% 1.08% -
ROE 1.44% 0.78% 0.03% 3.00% 2.50% 0.75% 0.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.27 3.47 1.52 8.13 5.78 3.41 0.92 259.04%
EPS 0.13 0.07 0.00 0.24 0.20 0.06 0.01 452.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 2,055,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.68 16.49 7.01 37.34 26.46 15.80 6.12 173.24%
EPS 0.57 0.33 0.01 1.10 0.92 0.28 0.07 304.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3975 0.4275 0.3676 0.3676 0.3661 0.3706 0.5294 -17.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.07 0.07 0.07 0.06 0.07 0.08 0.09 -
P/RPS 1.12 2.02 4.59 0.74 1.21 2.35 9.74 -76.32%
P/EPS 53.85 100.00 3,438.11 25.00 35.00 133.33 900.00 -84.67%
EY 1.86 1.00 0.03 4.00 2.86 0.75 0.11 557.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.88 0.75 0.88 1.00 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 21/08/13 22/05/13 28/02/13 21/11/12 29/08/12 31/05/12 -
Price 0.065 0.07 0.075 0.07 0.07 0.08 0.08 -
P/RPS 1.04 2.02 4.92 0.86 1.21 2.35 8.65 -75.60%
P/EPS 50.00 100.00 3,683.69 29.17 35.00 133.33 800.00 -84.22%
EY 2.00 1.00 0.03 3.43 2.86 0.75 0.13 517.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.94 0.88 0.88 1.00 1.00 -19.65%

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