[PERTAMA] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -4.74%
YoY- -415.87%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 63,692 56,028 48,392 46,258 44,884 44,758 57,958 1.58%
PBT 8,034 7,010 -5,644 -2,356 834 1,290 4,520 10.05%
Tax -1,144 -4 -484 -46 -78 -1,160 -1,684 -6.23%
NP 6,890 7,006 -6,128 -2,402 756 130 2,836 15.92%
-
NP to SH 6,864 6,994 -6,120 -2,388 756 130 2,836 15.85%
-
Tax Rate 14.24% 0.06% - - 9.35% 89.92% 37.26% -
Total Cost 56,802 49,022 54,520 48,660 44,128 44,628 55,122 0.50%
-
Net Worth 81,770 80,430 82,590 107,190 107,097 108,665 104,193 -3.95%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 81,770 80,430 82,590 107,190 107,097 108,665 104,193 -3.95%
NOSH 72,866 73,006 72,857 72,804 72,692 72,222 48,561 6.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.82% 12.50% -12.66% -5.19% 1.68% 0.29% 4.89% -
ROE 8.39% 8.70% -7.41% -2.23% 0.71% 0.12% 2.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.41 76.74 66.42 63.54 61.75 61.97 119.35 -5.05%
EPS 9.42 9.58 -8.40 -3.28 1.04 0.18 5.84 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.1017 1.1336 1.4723 1.4733 1.5046 2.1456 -10.23%
Adjusted Per Share Value based on latest NOSH - 72,558
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.73 13.83 11.95 11.42 11.08 11.05 14.31 1.58%
EPS 1.69 1.73 -1.51 -0.59 0.19 0.03 0.70 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2019 0.1986 0.2039 0.2647 0.2644 0.2683 0.2573 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.02 2.72 1.94 2.00 2.48 2.90 3.96 -
P/RPS 2.31 3.54 2.92 3.15 4.02 4.68 3.32 -5.86%
P/EPS 21.44 28.39 -23.10 -60.98 238.46 1,611.11 67.81 -17.44%
EY 4.66 3.52 -4.33 -1.64 0.42 0.06 1.47 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.47 1.71 1.36 1.68 1.93 1.85 -0.45%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 23/11/06 29/11/05 22/11/04 14/11/03 27/11/02 -
Price 1.70 2.60 2.02 1.90 2.52 2.98 4.52 -
P/RPS 1.94 3.39 3.04 2.99 4.08 4.81 3.79 -10.55%
P/EPS 18.05 27.14 -24.05 -57.93 242.31 1,655.56 77.40 -21.52%
EY 5.54 3.68 -4.16 -1.73 0.41 0.06 1.29 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.36 1.78 1.29 1.71 1.98 2.11 -5.41%

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