[PERTAMA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -17.81%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 117,123 71,986 28,958 172,358 121,306 72,269 30,699 143.96%
PBT 2,904 3,243 1,763 3,574 3,501 2,086 139 657.15%
Tax -1,100 -829 -428 -1,506 -985 -629 -98 400.57%
NP 1,804 2,414 1,335 2,068 2,516 1,457 41 1143.47%
-
NP to SH 1,804 2,414 1,335 2,068 2,516 1,457 41 1143.47%
-
Tax Rate 37.88% 25.56% 24.28% 42.14% 28.13% 30.15% 70.50% -
Total Cost 115,319 69,572 27,623 170,290 118,790 70,812 30,658 141.66%
-
Net Worth 180,399 181,050 171,642 186,120 174,184 187,328 161,099 7.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 180,399 181,050 171,642 186,120 174,184 187,328 161,099 7.82%
NOSH 2,004,444 2,011,666 1,907,142 2,067,999 1,935,384 2,081,428 2,013,750 -0.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.54% 3.35% 4.61% 1.20% 2.07% 2.02% 0.13% -
ROE 1.00% 1.33% 0.78% 1.11% 1.44% 0.78% 0.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.84 3.58 1.52 8.33 6.27 3.47 1.52 145.10%
EPS 0.09 0.12 0.07 0.10 0.13 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.92 17.77 7.15 42.56 29.95 17.84 7.58 143.96%
EPS 0.45 0.60 0.33 0.51 0.62 0.36 0.01 1162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4454 0.447 0.4238 0.4596 0.4301 0.4625 0.3978 7.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.065 0.06 0.06 0.07 0.07 0.07 -
P/RPS 1.28 1.82 3.95 0.72 1.12 2.02 4.59 -57.28%
P/EPS 83.33 54.17 85.71 60.00 53.85 100.00 3,438.11 -91.60%
EY 1.20 1.85 1.17 1.67 1.86 1.00 0.03 1066.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.67 0.67 0.78 0.78 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 21/08/13 22/05/13 -
Price 0.065 0.07 0.06 0.07 0.065 0.07 0.075 -
P/RPS 1.11 1.96 3.95 0.84 1.04 2.02 4.92 -62.90%
P/EPS 72.22 58.33 85.71 70.00 50.00 100.00 3,683.69 -92.71%
EY 1.38 1.71 1.17 1.43 2.00 1.00 0.03 1180.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.67 0.78 0.72 0.78 0.94 -16.27%

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