[PERTAMA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 78.86%
YoY- -50.7%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 154,578 146,741 297,985 68,484 61,118 58,786 57,268 15.83%
PBT 6,166 11,432 32,025 4,226 8,353 -1,553 657 39.31%
Tax -818 -950 -7,218 -834 -289 -434 228 -
NP 5,348 10,481 24,806 3,392 8,064 -1,988 885 30.52%
-
NP to SH 5,348 10,481 24,806 3,384 8,058 -1,984 876 30.71%
-
Tax Rate 13.27% 8.31% 22.54% 19.73% 3.46% - -34.70% -
Total Cost 149,230 136,260 273,178 65,092 53,054 60,774 56,382 15.50%
-
Net Worth 160,439 157,219 35,103 133,447 81,830 83,619 162,556 -0.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 160,439 157,219 35,103 133,447 81,830 83,619 162,556 -0.19%
NOSH 2,005,499 1,965,249 877,594 122,608 72,907 72,941 73,000 63.32%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.46% 7.14% 8.32% 4.95% 13.19% -3.38% 1.55% -
ROE 3.33% 6.67% 70.67% 2.54% 9.85% -2.37% 0.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.71 7.47 33.95 55.86 83.83 80.59 78.45 -29.07%
EPS 0.27 0.53 2.83 2.76 11.05 -2.72 1.20 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.04 1.0884 1.1224 1.1464 2.2268 -38.89%
Adjusted Per Share Value based on latest NOSH - 123,131
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 35.27 33.49 68.00 15.63 13.95 13.42 13.07 15.83%
EPS 1.22 2.39 5.66 0.77 1.84 -0.45 0.20 30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3588 0.0801 0.3045 0.1867 0.1908 0.371 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 -
Price 0.07 0.08 0.14 3.36 2.36 2.00 1.88 -
P/RPS 0.91 1.07 0.41 6.02 2.82 2.48 2.40 -13.37%
P/EPS 26.25 15.00 4.95 121.74 21.35 -73.53 156.67 -23.24%
EY 3.81 6.67 20.19 0.82 4.68 -1.36 0.64 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 3.50 3.09 2.10 1.74 0.84 0.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 21/11/12 18/11/11 19/11/10 26/11/09 28/02/08 12/02/07 21/03/06 -
Price 0.07 0.11 0.16 3.16 2.04 2.28 2.72 -
P/RPS 0.91 1.47 0.47 5.66 2.43 2.83 3.47 -17.97%
P/EPS 26.25 20.62 5.66 114.49 18.46 -83.82 226.67 -27.32%
EY 3.81 4.85 17.67 0.87 5.42 -1.19 0.44 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.38 4.00 2.90 1.82 1.99 1.22 -4.72%

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