[PERTAMA] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 24.89%
YoY- 89.33%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 66,490 61,410 62,658 63,599 65,668 63,296 61,850 4.92%
PBT 3,554 1,689 3,042 -3,619 -4,722 -7,462 -11,049 -
Tax -1,044 -512 -474 673 804 562 564 -
NP 2,510 1,177 2,568 -2,946 -3,918 -6,900 -10,485 -
-
NP to SH 2,510 1,188 2,575 -2,942 -3,917 -6,894 -10,474 -
-
Tax Rate 29.38% 30.31% 15.58% - - - - -
Total Cost 63,980 60,233 60,090 66,545 69,586 70,196 72,335 -7.83%
-
Net Worth 81,767 79,969 79,735 81,912 80,465 79,367 78,277 2.94%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 81,767 79,969 79,735 81,912 80,465 79,367 78,277 2.94%
NOSH 72,863 72,884 72,878 72,979 73,037 72,975 72,938 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.78% 1.92% 4.10% -4.63% -5.97% -10.90% -16.95% -
ROE 3.07% 1.49% 3.23% -3.59% -4.87% -8.69% -13.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 91.25 84.26 85.98 87.15 89.91 86.74 84.80 4.99%
EPS 3.44 1.63 3.53 -4.03 -5.36 -9.45 -14.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.0972 1.0941 1.1224 1.1017 1.0876 1.0732 3.01%
Adjusted Per Share Value based on latest NOSH - 72,979
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.17 14.01 14.30 14.51 14.99 14.44 14.11 4.93%
EPS 0.57 0.27 0.59 -0.67 -0.89 -1.57 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.1825 0.182 0.1869 0.1836 0.1811 0.1786 2.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.02 1.96 1.40 2.36 2.72 2.30 2.36 -
P/RPS 2.21 2.33 1.63 2.71 3.03 2.65 2.78 -14.14%
P/EPS 58.64 120.25 39.62 -58.54 -50.72 -24.35 -16.43 -
EY 1.71 0.83 2.52 -1.71 -1.97 -4.11 -6.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.79 1.28 2.10 2.47 2.11 2.20 -12.48%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 14/08/08 29/05/08 28/02/08 22/11/07 30/08/07 31/05/07 -
Price 1.70 2.40 2.80 2.04 2.60 3.00 2.80 -
P/RPS 1.86 2.85 3.26 2.34 2.89 3.46 3.30 -31.69%
P/EPS 49.35 147.24 79.25 -50.60 -48.48 -31.76 -19.50 -
EY 2.03 0.68 1.26 -1.98 -2.06 -3.15 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.19 2.56 1.82 2.36 2.76 2.61 -30.49%

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