[PERTAMA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 81.4%
YoY- 168.83%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 42,442 26,806 41,528 41,900 36,015 32,141 56,707 -17.58%
PBT 1,015 407 -543 4,660 2,729 1,185 9,677 -77.78%
Tax -87 -117 -369 -214 -278 -221 -754 -76.33%
NP 928 290 -912 4,446 2,451 964 8,923 -77.91%
-
NP to SH 928 290 -912 4,446 2,451 964 8,923 -77.91%
-
Tax Rate 8.57% 28.75% - 4.59% 10.19% 18.65% 7.79% -
Total Cost 41,514 26,516 42,440 37,454 33,564 31,177 47,784 -8.95%
-
Net Worth 148,479 231,999 145,919 154,643 163,399 134,959 112,918 20.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 148,479 231,999 145,919 154,643 163,399 134,959 112,918 20.04%
NOSH 1,855,999 2,900,000 1,823,999 1,933,043 2,042,500 1,927,999 1,613,125 9.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.19% 1.08% -2.20% 10.61% 6.81% 3.00% 15.74% -
ROE 0.63% 0.13% -0.63% 2.88% 1.50% 0.71% 7.90% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.29 0.92 2.28 2.17 1.76 1.67 3.52 -24.93%
EPS 0.05 0.01 -0.05 0.23 0.12 0.05 0.45 -76.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.07 0.07 9.31%
Adjusted Per Share Value based on latest NOSH - 1,933,043
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.69 6.12 9.48 9.56 8.22 7.33 12.94 -17.55%
EPS 0.21 0.07 -0.21 1.01 0.56 0.22 2.04 -78.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.5294 0.333 0.3529 0.3729 0.308 0.2577 20.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.09 0.09 0.08 0.12 0.14 0.12 -
P/RPS 3.50 9.74 3.95 3.69 6.81 8.40 3.41 1.75%
P/EPS 160.00 900.00 -180.00 34.78 100.00 280.00 21.69 279.40%
EY 0.63 0.11 -0.56 2.88 1.00 0.36 4.61 -73.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.13 1.00 1.50 2.00 1.71 -30.09%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 -
Price 0.08 0.08 0.10 0.11 0.10 0.12 0.14 -
P/RPS 3.50 8.65 4.39 5.07 5.67 7.20 3.98 -8.21%
P/EPS 160.00 800.00 -200.00 47.83 83.33 240.00 25.31 242.27%
EY 0.63 0.13 -0.50 2.09 1.20 0.42 3.95 -70.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 1.38 1.25 1.71 2.00 -37.03%

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