[PERTAMA] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -86.62%
YoY- -123.25%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 58,464 58,083 59,428 59,131 59,365 55,906 55,618 3.37%
PBT 1,623 -497 853 224 1,081 4,850 7,033 -62.34%
Tax -121 -1,721 -1,325 -1,689 -1,866 -484 -1,571 -81.86%
NP 1,502 -2,218 -472 -1,465 -785 4,366 5,462 -57.67%
-
NP to SH 1,502 -2,218 -472 -1,465 -785 4,366 5,462 -57.67%
-
Tax Rate 7.46% - 155.33% 754.02% 172.62% 9.98% 22.34% -
Total Cost 56,962 60,301 59,900 60,596 60,150 51,540 50,156 8.84%
-
Net Worth 108,169 106,658 107,172 105,930 107,196 111,789 110,865 -1.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 108,169 106,658 107,172 105,930 107,196 111,789 110,865 -1.62%
NOSH 72,660 72,173 72,742 72,764 73,017 72,912 73,684 -0.92%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.57% -3.82% -0.79% -2.48% -1.32% 7.81% 9.82% -
ROE 1.39% -2.08% -0.44% -1.38% -0.73% 3.91% 4.93% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.46 80.48 81.70 81.26 81.30 76.68 75.48 4.34%
EPS 2.07 -3.07 -0.65 -2.01 -1.08 5.99 7.41 -57.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4887 1.4778 1.4733 1.4558 1.4681 1.5332 1.5046 -0.70%
Adjusted Per Share Value based on latest NOSH - 72,764
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.44 14.34 14.67 14.60 14.66 13.80 13.73 3.41%
EPS 0.37 -0.55 -0.12 -0.36 -0.19 1.08 1.35 -57.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.2634 0.2646 0.2616 0.2647 0.276 0.2737 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.50 2.68 2.48 2.50 2.96 2.96 2.90 -
P/RPS 3.11 3.33 3.04 3.08 3.64 3.86 3.84 -13.10%
P/EPS 120.94 -87.21 -382.21 -124.17 -275.33 49.43 39.12 112.07%
EY 0.83 -1.15 -0.26 -0.81 -0.36 2.02 2.56 -52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.81 1.68 1.72 2.02 1.93 1.93 -8.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 22/11/04 20/08/04 28/05/04 27/02/04 14/11/03 -
Price 2.00 2.80 2.52 2.40 2.82 3.40 2.98 -
P/RPS 2.49 3.48 3.08 2.95 3.47 4.43 3.95 -26.46%
P/EPS 96.75 -91.11 -388.37 -119.20 -262.30 56.78 40.20 79.49%
EY 1.03 -1.10 -0.26 -0.84 -0.38 1.76 2.49 -44.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.89 1.71 1.65 1.92 2.22 1.98 -22.89%

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