[PERTAMA] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 1.71%
YoY- -84.1%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 62,218 70,300 91,956 97,672 97,006 96,901 94,142 -24.14%
PBT 8,648 7,156 8,250 7,123 7,205 15,127 37,716 -62.57%
Tax -1,833 -1,416 -1,778 -1,339 -1,518 -2,005 -2,534 -19.43%
NP 6,815 5,740 6,472 5,784 5,687 13,122 35,182 -66.55%
-
NP to SH 6,815 5,740 6,472 5,784 5,687 13,122 35,182 -66.55%
-
Tax Rate 21.20% 19.79% 21.55% 18.80% 21.07% 13.25% 6.72% -
Total Cost 55,403 64,560 85,484 91,888 91,319 83,779 58,960 -4.06%
-
Net Worth 109,597 82,771 104,481 100,636 93,292 90,309 90,367 13.73%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 109,597 82,771 104,481 100,636 93,292 90,309 90,367 13.73%
NOSH 72,885 56,176 48,695 48,852 45,375 44,487 44,081 39.86%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.95% 8.17% 7.04% 5.92% 5.86% 13.54% 37.37% -
ROE 6.22% 6.93% 6.19% 5.75% 6.10% 14.53% 38.93% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.36 125.14 188.84 199.93 213.79 217.82 213.56 -45.76%
EPS 9.35 10.22 13.29 11.84 12.53 29.50 79.81 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5037 1.4734 2.1456 2.06 2.056 2.03 2.05 -18.68%
Adjusted Per Share Value based on latest NOSH - 48,852
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.20 16.04 20.98 22.29 22.14 22.11 21.48 -24.13%
EPS 1.56 1.31 1.48 1.32 1.30 2.99 8.03 -66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.1889 0.2384 0.2297 0.2129 0.2061 0.2062 13.74%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.32 2.66 3.96 4.72 5.24 4.52 3.36 -
P/RPS 2.72 2.13 2.10 2.36 2.45 2.08 1.57 44.29%
P/EPS 24.81 26.03 29.80 39.87 41.81 15.32 4.21 226.61%
EY 4.03 3.84 3.36 2.51 2.39 6.53 23.75 -69.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.81 1.85 2.29 2.55 2.23 1.64 -4.11%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 25/02/03 27/11/02 28/08/02 31/05/02 27/02/02 29/11/01 -
Price 2.32 2.56 4.52 4.48 4.92 5.04 4.32 -
P/RPS 2.72 2.05 2.39 2.24 2.30 2.31 2.02 21.96%
P/EPS 24.81 25.05 34.01 37.84 39.26 17.09 5.41 176.28%
EY 4.03 3.99 2.94 2.64 2.55 5.85 18.47 -63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.74 2.11 2.17 2.39 2.48 2.11 -18.95%

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