[PERTAMA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -142.3%
YoY- -154.5%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 45,137 43,028 28,958 51,052 49,037 41,570 30,699 29.27%
PBT -339 1,480 1,763 73 1,415 1,947 139 -
Tax -271 -401 -428 -521 -356 -531 -98 96.89%
NP -610 1,079 1,335 -448 1,059 1,416 41 -
-
NP to SH -610 1,079 1,335 -448 1,059 1,416 41 -
-
Tax Rate - 27.09% 24.28% 713.70% 25.16% 27.27% 70.50% -
Total Cost 45,747 41,949 27,623 51,500 47,978 40,154 30,658 30.54%
-
Net Worth 183,000 194,220 171,642 201,600 190,620 182,057 164,399 7.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 183,000 194,220 171,642 201,600 190,620 182,057 164,399 7.40%
NOSH 2,033,333 2,157,999 1,907,142 2,240,000 2,117,999 2,022,857 2,055,000 -0.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.35% 2.51% 4.61% -0.88% 2.16% 3.41% 0.13% -
ROE -0.33% 0.56% 0.78% -0.22% 0.56% 0.78% 0.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.22 1.99 1.52 2.28 2.32 2.06 1.49 30.41%
EPS -0.03 0.05 0.07 -0.02 0.05 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.14 10.62 7.15 12.61 12.11 10.26 7.58 29.23%
EPS -0.15 0.27 0.33 -0.11 0.26 0.35 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.4796 0.4238 0.4978 0.4707 0.4495 0.4059 7.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.065 0.06 0.06 0.07 0.07 0.07 -
P/RPS 3.38 3.26 3.95 2.63 3.02 3.41 4.69 -19.60%
P/EPS -250.00 130.00 85.71 -300.00 140.00 100.00 3,508.54 -
EY -0.40 0.77 1.17 -0.33 0.71 1.00 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.67 0.67 0.78 0.78 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 21/08/13 22/05/13 -
Price 0.065 0.07 0.06 0.07 0.065 0.07 0.075 -
P/RPS 2.93 3.51 3.95 3.07 2.81 3.41 5.02 -30.13%
P/EPS -216.67 140.00 85.71 -350.00 130.00 100.00 3,759.15 -
EY -0.46 0.71 1.17 -0.29 0.77 1.00 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.67 0.78 0.72 0.78 0.94 -16.27%

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