[PERTAMA] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 69.43%
YoY- -316.28%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,180 18,842 12,490 9,952 16,799 20,187 12,193 25.65%
PBT 250 956 1,296 -879 -1,870 2,306 667 -47.98%
Tax 542 -624 -23 -16 -1,058 -228 -387 -
NP 792 332 1,273 -895 -2,928 2,078 280 99.88%
-
NP to SH 792 332 1,273 -895 -2,928 2,078 280 99.88%
-
Tax Rate -216.80% 65.27% 1.77% - - 9.89% 58.02% -
Total Cost 16,388 18,510 11,217 10,847 19,727 18,109 11,913 23.66%
-
Net Worth 108,169 106,658 107,172 105,930 107,196 111,789 110,865 -1.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 108,169 106,658 107,172 105,930 107,196 111,789 110,865 -1.62%
NOSH 72,660 72,173 72,742 72,764 73,017 72,912 73,684 -0.92%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.61% 1.76% 10.19% -8.99% -17.43% 10.29% 2.30% -
ROE 0.73% 0.31% 1.19% -0.84% -2.73% 1.86% 0.25% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.64 26.11 17.17 13.68 23.01 27.69 16.55 26.80%
EPS 1.09 0.46 1.75 -1.23 -4.01 2.85 0.38 101.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4887 1.4778 1.4733 1.4558 1.4681 1.5332 1.5046 -0.70%
Adjusted Per Share Value based on latest NOSH - 72,764
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.24 4.65 3.08 2.46 4.15 4.98 3.01 25.63%
EPS 0.20 0.08 0.31 -0.22 -0.72 0.51 0.07 101.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.2634 0.2646 0.2616 0.2647 0.276 0.2737 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.50 2.68 2.48 2.50 2.96 2.96 2.90 -
P/RPS 10.57 10.27 14.44 18.28 12.87 10.69 17.53 -28.60%
P/EPS 229.36 582.61 141.71 -203.25 -73.82 103.86 763.16 -55.09%
EY 0.44 0.17 0.71 -0.49 -1.35 0.96 0.13 125.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.81 1.68 1.72 2.02 1.93 1.93 -8.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 22/11/04 20/08/04 28/05/04 27/02/04 14/11/03 -
Price 2.00 2.80 2.52 2.40 2.82 3.40 2.98 -
P/RPS 8.46 10.73 14.68 17.55 12.26 12.28 18.01 -39.54%
P/EPS 183.49 608.70 144.00 -195.12 -70.32 119.30 784.21 -61.99%
EY 0.55 0.16 0.69 -0.51 -1.42 0.84 0.13 161.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.89 1.71 1.65 1.92 2.22 1.98 -22.89%

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