[PERTAMA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -35.44%
YoY- 3156.1%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 159,841 117,123 71,986 28,958 172,358 121,306 72,269 69.51%
PBT 4,087 2,904 3,243 1,763 3,574 3,501 2,086 56.38%
Tax -1,338 -1,100 -829 -428 -1,506 -985 -629 65.17%
NP 2,749 1,804 2,414 1,335 2,068 2,516 1,457 52.51%
-
NP to SH 2,749 1,804 2,414 1,335 2,068 2,516 1,457 52.51%
-
Tax Rate 32.74% 37.88% 25.56% 24.28% 42.14% 28.13% 30.15% -
Total Cost 157,092 115,319 69,572 27,623 170,290 118,790 70,812 69.85%
-
Net Worth 196,357 180,399 181,050 171,642 186,120 174,184 187,328 3.17%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 196,357 180,399 181,050 171,642 186,120 174,184 187,328 3.17%
NOSH 1,963,571 2,004,444 2,011,666 1,907,142 2,067,999 1,935,384 2,081,428 -3.80%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.72% 1.54% 3.35% 4.61% 1.20% 2.07% 2.02% -
ROE 1.40% 1.00% 1.33% 0.78% 1.11% 1.44% 0.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.14 5.84 3.58 1.52 8.33 6.27 3.47 76.27%
EPS 0.14 0.09 0.12 0.07 0.10 0.13 0.07 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 1,907,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.47 28.92 17.77 7.15 42.56 29.95 17.84 69.54%
EPS 0.68 0.45 0.60 0.33 0.51 0.62 0.36 52.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4848 0.4454 0.447 0.4238 0.4596 0.4301 0.4625 3.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.075 0.065 0.06 0.06 0.07 0.07 -
P/RPS 0.74 1.28 1.82 3.95 0.72 1.12 2.02 -48.70%
P/EPS 42.86 83.33 54.17 85.71 60.00 53.85 100.00 -43.06%
EY 2.33 1.20 1.85 1.17 1.67 1.86 1.00 75.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.72 0.67 0.67 0.78 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 21/08/13 -
Price 0.065 0.065 0.07 0.06 0.07 0.065 0.07 -
P/RPS 0.80 1.11 1.96 3.95 0.84 1.04 2.02 -45.97%
P/EPS 46.43 72.22 58.33 85.71 70.00 50.00 100.00 -39.95%
EY 2.15 1.38 1.71 1.17 1.43 2.00 1.00 66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.78 0.67 0.78 0.72 0.78 -11.41%

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