[PERTAMA] YoY Annual (Unaudited) 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
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 172,144 185,620 159,841 172,358 163,620 151,584 280,196 -7.79%
PBT 4,262 4,010 4,087 3,574 5,894 8,031 33,696 -29.12%
Tax -2,231 -1,927 -1,338 -1,506 -1,061 -1,082 -6,168 -15.57%
NP 2,031 2,083 2,749 2,068 4,833 6,949 27,528 -35.21%
-
NP to SH 2,031 2,083 2,749 2,068 4,833 6,949 27,528 -35.21%
-
Tax Rate 52.35% 48.05% 32.74% 42.14% 18.00% 13.47% 18.30% -
Total Cost 170,113 183,537 157,092 170,290 158,787 144,635 252,668 -6.37%
-
Net Worth 217,194 208,299 196,357 186,120 161,099 158,834 73,105 19.87%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 217,194 208,299 196,357 186,120 161,099 158,834 73,105 19.87%
NOSH 1,974,496 1,893,636 1,963,571 2,067,999 2,013,750 1,985,428 1,044,368 11.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.18% 1.12% 1.72% 1.20% 2.95% 4.58% 9.82% -
ROE 0.94% 1.00% 1.40% 1.11% 3.00% 4.38% 37.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.72 9.80 8.14 8.33 8.13 7.63 26.83 -17.06%
EPS 0.10 0.11 0.14 0.10 0.24 0.35 2.12 -39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.09 0.08 0.08 0.07 7.81%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.28 42.36 36.48 39.33 37.34 34.59 63.94 -7.79%
EPS 0.46 0.48 0.63 0.47 1.10 1.59 6.28 -35.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.4753 0.4481 0.4247 0.3676 0.3625 0.1668 19.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.11 0.05 0.06 0.06 0.06 0.09 0.12 -
P/RPS 1.26 0.51 0.74 0.72 0.74 1.18 0.45 18.70%
P/EPS 106.94 45.45 42.86 60.00 25.00 25.71 4.55 69.16%
EY 0.94 2.20 2.33 1.67 4.00 3.89 21.97 -40.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.45 0.60 0.67 0.75 1.13 1.71 -8.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.115 0.04 0.065 0.07 0.07 0.10 0.14 -
P/RPS 1.32 0.41 0.80 0.84 0.86 1.31 0.52 16.77%
P/EPS 111.80 36.36 46.43 70.00 29.17 28.57 5.31 66.09%
EY 0.89 2.75 2.15 1.43 3.43 3.50 18.83 -39.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.36 0.65 0.78 0.88 1.25 2.00 -10.17%

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