[PERTAMA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 119.54%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 170,792 156,164 161,741 154,578 146,741 297,985 68,484 16.44%
PBT 3,202 3,872 4,668 6,166 11,432 32,025 4,226 -4.51%
Tax -1,482 -1,466 -1,313 -818 -950 -7,218 -834 10.05%
NP 1,720 2,405 3,354 5,348 10,481 24,806 3,392 -10.69%
-
NP to SH 1,720 2,405 3,354 5,348 10,481 24,806 3,384 -10.66%
-
Tax Rate 46.28% 37.86% 28.13% 13.27% 8.31% 22.54% 19.73% -
Total Cost 169,072 153,758 158,386 149,230 136,260 273,178 65,092 17.23%
-
Net Worth 221,142 180,399 174,184 160,439 157,219 35,103 133,447 8.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 221,142 180,399 174,184 160,439 157,219 35,103 133,447 8.77%
NOSH 1,842,857 2,004,444 1,935,384 2,005,499 1,965,249 877,594 122,608 57.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.01% 1.54% 2.07% 3.46% 7.14% 8.32% 4.95% -
ROE 0.78% 1.33% 1.93% 3.33% 6.67% 70.67% 2.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.27 7.79 8.36 7.71 7.47 33.95 55.86 -25.85%
EPS 0.09 0.12 0.17 0.27 0.53 2.83 2.76 -43.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.09 0.09 0.08 0.08 0.04 1.0884 -30.74%
Adjusted Per Share Value based on latest NOSH - 1,994,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.97 35.64 36.91 35.27 33.49 68.00 15.63 16.43%
EPS 0.39 0.55 0.77 1.22 2.39 5.66 0.77 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5046 0.4117 0.3975 0.3661 0.3588 0.0801 0.3045 8.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.045 0.075 0.07 0.07 0.08 0.14 3.36 -
P/RPS 0.49 0.96 0.84 0.91 1.07 0.41 6.02 -34.15%
P/EPS 48.21 62.50 40.38 26.25 15.00 4.95 121.74 -14.29%
EY 2.07 1.60 2.48 3.81 6.67 20.19 0.82 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 0.78 0.88 1.00 3.50 3.09 -29.47%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 18/11/14 29/11/13 21/11/12 18/11/11 19/11/10 26/11/09 -
Price 0.045 0.065 0.065 0.07 0.11 0.16 3.16 -
P/RPS 0.49 0.83 0.78 0.91 1.47 0.47 5.66 -33.47%
P/EPS 48.21 54.17 37.50 26.25 20.62 5.66 114.49 -13.41%
EY 2.07 1.85 2.67 3.81 4.85 17.67 0.87 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.72 0.72 0.88 1.38 4.00 2.90 -28.72%

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