[PERTAMA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.05%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 168,175 172,075 170,617 172,358 168,992 166,641 167,513 0.26%
PBT 2,977 4,731 5,198 3,574 4,770 6,558 5,626 -34.55%
Tax -1,621 -1,706 -1,836 -1,506 -1,432 -1,486 -1,042 34.22%
NP 1,356 3,025 3,362 2,068 3,338 5,072 4,584 -55.57%
-
NP to SH 1,356 3,025 3,362 2,068 3,338 5,072 4,584 -55.57%
-
Tax Rate 54.45% 36.06% 35.32% 42.14% 30.02% 22.66% 18.52% -
Total Cost 166,819 169,050 167,255 170,290 165,654 161,569 162,929 1.58%
-
Net Worth 183,000 194,220 171,642 201,600 190,620 182,057 164,399 7.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 183,000 194,220 171,642 201,600 190,620 182,057 164,399 7.40%
NOSH 2,033,333 2,157,999 1,907,142 2,240,000 2,117,999 2,022,857 2,055,000 -0.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.81% 1.76% 1.97% 1.20% 1.98% 3.04% 2.74% -
ROE 0.74% 1.56% 1.96% 1.03% 1.75% 2.79% 2.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.27 7.97 8.95 7.69 7.98 8.24 8.15 0.97%
EPS 0.07 0.14 0.18 0.09 0.16 0.25 0.22 -53.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.52 42.49 42.13 42.56 41.73 41.15 41.36 0.25%
EPS 0.33 0.75 0.83 0.51 0.82 1.25 1.13 -55.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.4796 0.4238 0.4978 0.4707 0.4495 0.4059 7.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.065 0.06 0.06 0.07 0.07 0.07 -
P/RPS 0.91 0.82 0.67 0.78 0.88 0.85 0.86 3.83%
P/EPS 112.46 46.37 34.04 64.99 44.42 27.92 31.38 134.00%
EY 0.89 2.16 2.94 1.54 2.25 3.58 3.19 -57.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.67 0.67 0.78 0.78 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 21/08/13 22/05/13 -
Price 0.065 0.07 0.06 0.07 0.065 0.07 0.075 -
P/RPS 0.79 0.88 0.67 0.91 0.81 0.85 0.92 -9.64%
P/EPS 97.47 49.94 34.04 75.82 41.24 27.92 33.62 103.18%
EY 1.03 2.00 2.94 1.32 2.42 3.58 2.97 -50.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.67 0.78 0.72 0.78 0.94 -16.27%

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