[PERTAMA] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -112.62%
YoY- -172.15%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 41,696 42,800 39,808 40,744 59,316 56,652 52,356 -3.72%
PBT -7,268 -2,036 -3,516 -88 1,976 2,304 -4,868 6.90%
Tax 0 -260 -64 -772 -784 -1,500 4,868 -
NP -7,268 -2,296 -3,580 -860 1,192 804 0 -
-
NP to SH -7,256 -2,280 -3,580 -860 1,192 804 -6,416 2.07%
-
Tax Rate - - - - 39.68% 65.10% - -
Total Cost 48,964 45,096 43,388 41,604 58,124 55,848 52,356 -1.10%
-
Net Worth 83,327 108,219 105,930 111,266 100,636 91,119 58,327 6.12%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 83,327 108,219 105,930 111,266 100,636 91,119 58,327 6.12%
NOSH 72,851 73,076 72,764 74,137 48,852 44,666 44,187 8.68%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -17.43% -5.36% -8.99% -2.11% 2.01% 1.42% 0.00% -
ROE -8.71% -2.11% -3.38% -0.77% 1.18% 0.88% -11.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.23 58.57 54.71 54.96 121.42 126.83 118.49 -11.41%
EPS -9.96 -3.16 -4.92 -1.16 2.44 1.80 -14.52 -6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1438 1.4809 1.4558 1.5008 2.06 2.04 1.32 -2.35%
Adjusted Per Share Value based on latest NOSH - 74,137
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.52 9.77 9.08 9.30 13.54 12.93 11.95 -3.71%
EPS -1.66 -0.52 -0.82 -0.20 0.27 0.18 -1.46 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.247 0.2417 0.2539 0.2297 0.2079 0.1331 6.12%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.40 1.96 2.50 2.76 4.72 3.48 5.76 -
P/RPS 4.19 3.35 4.57 5.02 3.89 2.74 4.86 -2.44%
P/EPS -24.10 -62.82 -50.81 -237.93 193.44 193.33 -39.67 -7.96%
EY -4.15 -1.59 -1.97 -0.42 0.52 0.52 -2.52 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.32 1.72 1.84 2.29 1.71 4.36 -11.45%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 20/08/04 26/08/03 28/08/02 29/08/01 30/08/00 -
Price 2.16 2.00 2.40 3.36 4.48 4.36 5.80 -
P/RPS 3.77 3.41 4.39 6.11 3.69 3.44 4.90 -4.27%
P/EPS -21.69 -64.10 -48.78 -289.66 183.61 242.22 -39.94 -9.67%
EY -4.61 -1.56 -2.05 -0.35 0.54 0.41 -2.50 10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.35 1.65 2.24 2.17 2.14 4.39 -13.09%

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