[PERTAMA] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -9.47%
YoY- -149.02%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 10,424 15,290 19,822 12,429 10,700 17,180 18,842 -32.68%
PBT -1,817 -26,050 1,671 -669 -509 250 956 -
Tax 0 -59 194 42 -65 542 -624 -
NP -1,817 -26,109 1,865 -627 -574 792 332 -
-
NP to SH -1,814 -26,097 1,851 -624 -570 792 332 -
-
Tax Rate - - -11.61% - - -216.80% 65.27% -
Total Cost 12,241 41,399 17,957 13,056 11,274 16,388 18,510 -24.15%
-
Net Worth 83,327 83,615 162,275 106,827 108,219 108,169 106,658 -15.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,327 83,615 162,275 106,827 108,219 108,169 106,658 -15.21%
NOSH 72,851 72,937 72,874 72,558 73,076 72,660 72,173 0.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.43% -170.76% 9.41% -5.04% -5.36% 4.61% 1.76% -
ROE -2.18% -31.21% 1.14% -0.58% -0.53% 0.73% 0.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.31 20.96 27.20 17.13 14.64 23.64 26.11 -33.10%
EPS -2.49 -35.78 2.54 -0.86 -0.79 1.09 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1438 1.1464 2.2268 1.4723 1.4809 1.4887 1.4778 -15.74%
Adjusted Per Share Value based on latest NOSH - 72,558
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.57 3.78 4.89 3.07 2.64 4.24 4.65 -32.72%
EPS -0.45 -6.44 0.46 -0.15 -0.14 0.20 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.2065 0.4007 0.2638 0.2672 0.2671 0.2634 -15.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.40 3.00 1.88 2.00 1.96 2.50 2.68 -
P/RPS 16.77 14.31 6.91 11.68 13.39 10.57 10.27 38.79%
P/EPS -96.39 -8.38 74.02 -232.56 -251.28 229.36 582.61 -
EY -1.04 -11.93 1.35 -0.43 -0.40 0.44 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.62 0.84 1.36 1.32 1.68 1.81 10.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 -
Price 2.16 1.94 2.72 1.90 2.00 2.00 2.80 -
P/RPS 15.10 9.25 10.00 11.09 13.66 8.46 10.73 25.65%
P/EPS -86.75 -5.42 107.09 -220.93 -256.41 183.49 608.70 -
EY -1.15 -18.44 0.93 -0.45 -0.39 0.55 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.22 1.29 1.35 1.34 1.89 0.00%

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