[PERTAMA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 131.8%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,686 46,686 42,442 26,806 41,528 41,900 36,015 20.47%
PBT 1,269 3,203 1,015 407 -543 4,660 2,729 -39.83%
Tax -447 -410 -87 -117 -369 -214 -278 37.05%
NP 822 2,793 928 290 -912 4,446 2,451 -51.56%
-
NP to SH 822 2,793 928 290 -912 4,446 2,451 -51.56%
-
Tax Rate 35.22% 12.80% 8.57% 28.75% - 4.59% 10.19% -
Total Cost 46,864 43,893 41,514 26,516 42,440 37,454 33,564 24.79%
-
Net Worth 164,399 159,599 148,479 231,999 145,919 154,643 163,399 0.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 164,399 159,599 148,479 231,999 145,919 154,643 163,399 0.40%
NOSH 2,055,000 1,994,999 1,855,999 2,900,000 1,823,999 1,933,043 2,042,500 0.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.72% 5.98% 2.19% 1.08% -2.20% 10.61% 6.81% -
ROE 0.50% 1.75% 0.63% 0.13% -0.63% 2.88% 1.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.32 2.34 2.29 0.92 2.28 2.17 1.76 20.12%
EPS 0.04 0.14 0.05 0.01 -0.05 0.23 0.12 -51.76%
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 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 2,900,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.77 11.53 10.48 6.62 10.25 10.35 8.89 20.47%
EPS 0.20 0.69 0.23 0.07 -0.23 1.10 0.61 -52.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4059 0.3941 0.3666 0.5728 0.3603 0.3818 0.4035 0.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.07 0.08 0.09 0.09 0.08 0.12 -
P/RPS 2.59 2.99 3.50 9.74 3.95 3.69 6.81 -47.35%
P/EPS 150.00 50.00 160.00 900.00 -180.00 34.78 100.00 30.87%
EY 0.67 2.00 0.63 0.11 -0.56 2.88 1.00 -23.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.00 1.13 1.13 1.00 1.50 -36.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 29/08/12 31/05/12 29/02/12 18/11/11 19/08/11 -
Price 0.07 0.07 0.08 0.08 0.10 0.11 0.10 -
P/RPS 3.02 2.99 3.50 8.65 4.39 5.07 5.67 -34.16%
P/EPS 175.00 50.00 160.00 800.00 -200.00 47.83 83.33 63.62%
EY 0.57 2.00 0.63 0.13 -0.50 2.09 1.20 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.00 1.00 1.25 1.38 1.25 -20.77%

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