[PERTAMA] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 67.58%
YoY- -326.48%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 297,985 68,484 61,118 58,786 57,268 55,045 56,754 27.83%
PBT 32,025 4,226 8,353 -1,553 657 1,830 3,934 36.40%
Tax -7,218 -834 -289 -434 228 -884 -1,077 32.53%
NP 24,806 3,392 8,064 -1,988 885 946 2,857 37.71%
-
NP to SH 24,806 3,384 8,058 -1,984 876 946 2,857 37.71%
-
Tax Rate 22.54% 19.73% 3.46% - -34.70% 48.31% 27.38% -
Total Cost 273,178 65,092 53,054 60,774 56,382 54,098 53,897 27.16%
-
Net Worth 35,103 133,447 81,830 83,619 162,556 108,168 111,756 -15.75%
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 35,103 133,447 81,830 83,619 162,556 108,168 111,756 -15.75%
NOSH 877,594 122,608 72,907 72,941 73,000 73,195 72,891 44.54%
Ratio Analysis
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.32% 4.95% 13.19% -3.38% 1.55% 1.72% 5.03% -
ROE 70.67% 2.54% 9.85% -2.37% 0.54% 0.88% 2.56% -
Per Share
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.95 55.86 83.83 80.59 78.45 75.20 77.86 -11.56%
EPS 2.83 2.76 11.05 -2.72 1.20 1.29 3.92 -4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 1.0884 1.1224 1.1464 2.2268 1.4778 1.5332 -41.71%
Adjusted Per Share Value based on latest NOSH - 72,777
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.00 15.63 13.95 13.42 13.07 12.56 12.95 27.83%
EPS 5.66 0.77 1.84 -0.45 0.20 0.22 0.65 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.3045 0.1867 0.1908 0.371 0.2468 0.255 -15.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 3.36 2.36 2.00 1.88 2.68 2.96 -
P/RPS 0.41 6.02 2.82 2.48 2.40 3.56 3.80 -28.08%
P/EPS 4.95 121.74 21.35 -73.53 156.67 207.22 75.51 -33.20%
EY 20.19 0.82 4.68 -1.36 0.64 0.48 1.32 49.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.09 2.10 1.74 0.84 1.81 1.93 9.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/11/10 26/11/09 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 -
Price 0.16 3.16 2.04 2.28 2.72 2.80 3.40 -
P/RPS 0.47 5.66 2.43 2.83 3.47 3.72 4.37 -28.11%
P/EPS 5.66 114.49 18.46 -83.82 226.67 216.49 86.73 -33.24%
EY 17.67 0.87 5.42 -1.19 0.44 0.46 1.15 49.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.90 1.82 1.99 1.22 1.89 2.22 9.10%

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