[PERTAMA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.31%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Revenue 141,564 115,832 122,796 107,224 128,564 248 42,488 19.50%
PBT 4,576 7,052 556 1,628 4,740 -672 1,668 16.11%
Tax -1,464 -1,712 -392 -468 -884 0 -160 38.79%
NP 3,112 5,340 164 1,160 3,856 -672 1,508 11.32%
-
NP to SH 3,112 5,340 164 1,160 3,856 -672 1,516 11.23%
-
Tax Rate 31.99% 24.28% 70.50% 28.75% 18.65% - 9.59% -
Total Cost 138,452 110,492 122,632 106,064 124,708 920 40,980 19.75%
-
Net Worth 194,500 171,642 161,099 231,999 134,959 -1,539 79,969 14.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Net Worth 194,500 171,642 161,099 231,999 134,959 -1,539 79,969 14.06%
NOSH 1,945,000 1,907,142 2,013,750 2,900,000 1,927,999 30,545 72,884 62.62%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
NP Margin 2.20% 4.61% 0.13% 1.08% 3.00% -270.97% 3.55% -
ROE 1.60% 3.11% 0.10% 0.50% 2.86% 0.00% 1.90% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
RPS 7.28 6.07 6.10 3.70 6.67 0.81 58.29 -26.51%
EPS 0.16 0.28 0.00 0.04 0.20 -2.20 2.08 -31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.08 0.07 -0.0504 1.0972 -29.86%
Adjusted Per Share Value based on latest NOSH - 2,900,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
RPS 34.95 28.60 30.32 26.48 31.74 0.06 10.49 19.50%
EPS 0.77 1.32 0.04 0.29 0.95 -0.17 0.37 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4802 0.4238 0.3978 0.5728 0.3332 -0.0038 0.1975 14.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 -
Price 0.06 0.06 0.07 0.09 0.14 1.00 1.96 -
P/RPS 0.82 0.99 1.15 2.43 2.10 123.17 3.36 -18.84%
P/EPS 37.50 21.43 859.53 225.00 70.00 -45.45 94.23 -12.75%
EY 2.67 4.67 0.12 0.44 1.43 -2.20 1.06 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.88 1.13 2.00 0.00 1.79 -14.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Date 19/05/15 16/05/14 22/05/13 31/05/12 27/05/11 20/05/10 14/08/08 -
Price 0.06 0.06 0.075 0.08 0.12 0.87 2.40 -
P/RPS 0.82 0.99 1.23 2.16 1.80 107.16 4.12 -21.26%
P/EPS 37.50 21.43 920.92 200.00 60.00 -39.55 115.38 -15.33%
EY 2.67 4.67 0.11 0.50 1.67 -2.53 0.87 18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.94 1.00 1.71 0.00 2.19 -17.44%

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