[PERTAMA] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 217,496 172,144 185,620 159,841 172,358 163,620 151,584 5.71%
PBT 2,588 4,262 4,010 4,087 3,574 5,894 8,031 -15.98%
Tax -2,467 -2,231 -1,927 -1,338 -1,506 -1,061 -1,082 13.51%
NP 121 2,031 2,083 2,749 2,068 4,833 6,949 -46.36%
-
NP to SH 121 2,031 2,083 2,749 2,068 4,833 6,949 -46.36%
-
Tax Rate 95.32% 52.35% 48.05% 32.74% 42.14% 18.00% 13.47% -
Total Cost 217,375 170,113 183,537 157,092 170,290 158,787 144,635 6.46%
-
Net Worth 300,094 217,194 208,299 196,357 186,120 161,099 158,834 10.28%
Dividend
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 300,094 217,194 208,299 196,357 186,120 161,099 158,834 10.28%
NOSH 394,899 1,974,496 1,893,636 1,963,571 2,067,999 2,013,750 1,985,428 -21.99%
Ratio Analysis
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.06% 1.18% 1.12% 1.72% 1.20% 2.95% 4.58% -
ROE 0.04% 0.94% 1.00% 1.40% 1.11% 3.00% 4.38% -
Per Share
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.34 8.72 9.80 8.14 8.33 8.13 7.63 25.46%
EPS 0.02 0.10 0.11 0.14 0.10 0.24 0.35 -35.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.11 0.11 0.10 0.09 0.08 0.08 30.87%
Adjusted Per Share Value based on latest NOSH - 1,889,999
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.70 42.50 45.83 39.47 42.56 40.40 37.43 5.70%
EPS 0.03 0.50 0.51 0.68 0.51 1.19 1.72 -46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.741 0.5363 0.5143 0.4848 0.4596 0.3978 0.3922 10.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.255 0.11 0.05 0.06 0.06 0.06 0.09 -
P/RPS 0.76 1.26 0.51 0.74 0.72 0.74 1.18 -6.54%
P/EPS 1,374.85 106.94 45.45 42.86 60.00 25.00 25.71 84.42%
EY 0.07 0.94 2.20 2.33 1.67 4.00 3.89 -46.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.00 0.45 0.60 0.67 0.75 1.13 -10.48%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 03/09/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.24 0.115 0.04 0.065 0.07 0.07 0.10 -
P/RPS 0.72 1.32 0.41 0.80 0.84 0.86 1.31 -8.79%
P/EPS 1,293.97 111.80 36.36 46.43 70.00 29.17 28.57 79.77%
EY 0.08 0.89 2.75 2.15 1.43 3.43 3.50 -44.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.05 0.36 0.65 0.78 0.88 1.25 -12.62%

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