[PERTAMA] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 183.39%
YoY- -18.74%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,193 10,186 13,340 19,899 14,150 14,829 21,422 -31.29%
PBT 667 -22 1,899 4,489 1,766 494 407 38.96%
Tax -387 -193 324 -1,315 -646 -196 741 -
NP 280 -215 2,223 3,174 1,120 298 1,148 -60.92%
-
NP to SH 280 -215 2,223 3,174 1,120 298 1,148 -60.92%
-
Tax Rate 58.02% - -17.06% 29.29% 36.58% 39.68% -182.06% -
Total Cost 11,913 10,401 11,117 16,725 13,030 14,531 20,274 -29.82%
-
Net Worth 110,865 111,266 109,597 82,771 104,481 100,636 93,292 12.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 110,865 111,266 109,597 82,771 104,481 100,636 93,292 12.18%
NOSH 73,684 74,137 72,885 56,176 48,695 48,852 45,375 38.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.30% -2.11% 16.66% 15.95% 7.92% 2.01% 5.36% -
ROE 0.25% -0.19% 2.03% 3.83% 1.07% 0.30% 1.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.55 13.74 18.30 35.42 29.06 30.35 47.21 -50.25%
EPS 0.38 -0.29 3.05 5.65 2.30 0.61 2.53 -71.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5046 1.5008 1.5037 1.4734 2.1456 2.06 2.056 -18.77%
Adjusted Per Share Value based on latest NOSH - 56,176
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.78 2.32 3.04 4.54 3.23 3.38 4.89 -31.35%
EPS 0.06 -0.05 0.51 0.72 0.26 0.07 0.26 -62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2539 0.2501 0.1889 0.2384 0.2297 0.2129 12.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.90 2.76 2.32 2.66 3.96 4.72 5.24 -
P/RPS 17.53 20.09 12.68 7.51 13.63 15.55 11.10 35.57%
P/EPS 763.16 -951.72 76.07 47.08 172.17 773.77 207.11 138.37%
EY 0.13 -0.11 1.31 2.12 0.58 0.13 0.48 -58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.84 1.54 1.81 1.85 2.29 2.55 -16.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 31/05/02 -
Price 2.98 3.36 2.32 2.56 4.52 4.48 4.92 -
P/RPS 18.01 24.46 12.68 7.23 15.56 14.76 10.42 43.97%
P/EPS 784.21 -1,158.62 76.07 45.31 196.52 734.43 194.47 153.13%
EY 0.13 -0.09 1.31 2.21 0.51 0.14 0.51 -59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.24 1.54 1.74 2.11 2.17 2.39 -11.78%

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