[PERTAMA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 37.2%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 46,293 41,704 31,966 57,526 54,430 38,273 35,391 19.54%
PBT 1,511 -272 614 1,608 1,280 -22 1,144 20.32%
Tax -770 0 0 -815 -702 -44 -366 63.96%
NP 741 -272 614 793 578 -66 778 -3.18%
-
NP to SH 741 -272 614 793 578 -66 778 -3.18%
-
Tax Rate 50.96% - 0.00% 50.68% 54.84% - 31.99% -
Total Cost 45,552 41,976 31,352 56,733 53,852 38,339 34,613 20.03%
-
Net Worth 217,194 0 225,133 218,075 231,199 213,950 194,500 7.61%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 217,194 0 225,133 218,075 231,199 213,950 194,500 7.61%
NOSH 1,974,496 2,046,666 2,046,666 1,982,500 1,926,666 1,945,000 1,945,000 1.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.60% -0.65% 1.92% 1.38% 1.06% -0.17% 2.20% -
ROE 0.34% 0.00% 0.27% 0.36% 0.25% -0.03% 0.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.34 2.04 1.56 2.90 2.83 1.97 1.82 18.18%
EPS 0.04 0.00 0.03 0.04 0.03 0.00 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.11 0.11 0.12 0.11 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 1,982,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.56 9.52 7.29 13.13 12.42 8.73 8.08 19.47%
EPS 0.17 -0.06 0.14 0.18 0.13 -0.02 0.18 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.00 0.5138 0.4976 0.5276 0.4882 0.4439 7.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.045 0.05 0.05 0.045 0.06 0.06 -
P/RPS 2.35 2.21 3.20 1.72 1.59 3.05 3.30 -20.20%
P/EPS 146.56 -338.60 166.67 125.00 150.00 -1,768.18 150.00 -1.53%
EY 0.68 -0.30 0.60 0.80 0.67 -0.06 0.67 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.45 0.45 0.38 0.55 0.60 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 26/02/16 16/11/15 14/08/15 19/05/15 -
Price 0.095 0.05 0.05 0.04 0.045 0.05 0.06 -
P/RPS 4.05 2.45 3.20 1.38 1.59 2.54 3.30 14.58%
P/EPS 253.14 -376.23 166.67 100.00 150.00 -1,473.49 150.00 41.61%
EY 0.40 -0.27 0.60 1.00 0.67 -0.07 0.67 -29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.45 0.36 0.38 0.45 0.60 27.04%

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