[PERTAMA] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -103.83%
YoY- 85.17%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 57,965 58,241 60,131 59,151 59,212 58,464 58,083 -0.13%
PBT -26,865 -25,557 743 28 1,993 1,623 -497 1340.10%
Tax 177 112 713 -105 -170 -121 -1,721 -
NP -26,688 -25,445 1,456 -77 1,823 1,502 -2,218 427.49%
-
NP to SH -26,684 -25,440 1,449 -70 1,827 1,502 -2,218 427.43%
-
Tax Rate - - -95.96% 375.00% 8.53% 7.46% - -
Total Cost 84,653 83,686 58,675 59,228 57,389 56,962 60,301 25.45%
-
Net Worth 83,327 83,615 162,275 106,827 108,219 108,169 106,658 -15.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,327 83,615 162,275 106,827 108,219 108,169 106,658 -15.21%
NOSH 72,851 72,937 72,874 72,558 73,076 72,660 72,173 0.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -46.04% -43.69% 2.42% -0.13% 3.08% 2.57% -3.82% -
ROE -32.02% -30.43% 0.89% -0.07% 1.69% 1.39% -2.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.57 79.85 82.51 81.52 81.03 80.46 80.48 -0.75%
EPS -36.63 -34.88 1.99 -0.10 2.50 2.07 -3.07 424.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1438 1.1464 2.2268 1.4723 1.4809 1.4887 1.4778 -15.74%
Adjusted Per Share Value based on latest NOSH - 72,558
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.23 13.29 13.72 13.50 13.51 13.34 13.25 -0.10%
EPS -6.09 -5.81 0.33 -0.02 0.42 0.34 -0.51 424.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1908 0.3703 0.2438 0.247 0.2468 0.2434 -15.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.40 3.00 1.88 2.00 1.96 2.50 2.68 -
P/RPS 3.02 3.76 2.28 2.45 2.42 3.11 3.33 -6.32%
P/EPS -6.55 -8.60 94.55 -2,073.09 78.40 120.94 -87.21 -82.28%
EY -15.26 -11.63 1.06 -0.05 1.28 0.83 -1.15 463.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.62 0.84 1.36 1.32 1.68 1.81 10.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 -
Price 2.16 1.94 2.72 1.90 2.00 2.00 2.80 -
P/RPS 2.71 2.43 3.30 2.33 2.47 2.49 3.48 -15.39%
P/EPS -5.90 -5.56 136.80 -1,969.44 80.00 96.75 -91.11 -83.95%
EY -16.96 -17.98 0.73 -0.05 1.25 1.03 -1.10 522.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.22 1.29 1.35 1.34 1.89 0.00%

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