[PERTAMA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 99.7%
YoY- 92.68%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 280,196 223,489 64 62 661 34,242 12,080 708.67%
PBT 33,696 24,019 -981 -168 -1,851 2,113 473 1605.17%
Tax -6,168 -5,414 0 0 -54,157 -417 0 -
NP 27,528 18,605 -981 -168 -56,008 1,696 473 1390.71%
-
NP to SH 27,528 18,605 -981 -168 -56,011 1,692 473 1390.71%
-
Tax Rate 18.30% 22.54% - - - 19.73% 0.00% -
Total Cost 252,668 204,884 1,045 230 56,669 32,546 11,607 675.26%
-
Net Worth 73,105 35,103 -2,364 -1,539 -5,566 133,447 134,232 -33.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 73,105 35,103 -2,364 -1,539 -5,566 133,447 134,232 -33.23%
NOSH 1,044,368 877,594 30,752 30,545 121,816 122,608 124,473 311.31%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.82% 8.32% -1,532.81% -270.97% -8,473.22% 4.95% 3.92% -
ROE 37.66% 53.00% 0.00% 0.00% 0.00% 1.27% 0.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.83 25.47 0.21 0.20 0.54 27.93 9.70 96.68%
EPS 2.12 2.12 -3.19 -0.55 -45.98 1.38 0.38 213.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.04 -0.0769 -0.0504 -0.0457 1.0884 1.0784 -83.76%
Adjusted Per Share Value based on latest NOSH - 30,545
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.94 51.00 0.01 0.01 0.15 7.81 2.76 708.02%
EPS 6.28 4.25 -0.22 -0.04 -12.78 0.39 0.11 1371.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1668 0.0801 -0.0054 -0.0035 -0.0127 0.3045 0.3063 -33.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.14 0.64 1.00 0.90 3.36 2.56 -
P/RPS 0.45 0.55 307.52 492.67 165.86 12.03 0.00 -
P/EPS 4.55 6.60 -20.06 -181.82 -1.96 243.48 -40.86 -
EY 21.97 15.14 -4.98 -0.55 -51.09 0.41 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.50 0.00 0.00 0.00 3.09 2.37 -19.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 26/08/09 -
Price 0.14 0.16 0.24 0.87 1.22 3.16 3.42 -
P/RPS 0.52 0.63 115.32 428.62 224.83 11.31 0.00 -
P/EPS 5.31 7.55 -7.52 -158.18 -2.65 228.99 -54.59 -
EY 18.83 13.25 -13.29 -0.63 -37.69 0.44 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 4.00 0.00 0.00 0.00 2.90 3.17 -26.37%

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