[PERTAMA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 120.62%
YoY- 24.8%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 69,248 68,156 64 12,080 31,846 28,014 24,196 20.05%
PBT 1,422 3,914 -981 473 4,017 3,505 -2,822 -
Tax -204 -499 0 0 -572 -2 -242 -2.92%
NP 1,218 3,415 -981 473 3,445 3,503 -3,064 -
-
NP to SH 1,218 3,415 -981 473 3,432 3,497 -3,060 -
-
Tax Rate 14.35% 12.75% - 0.00% 14.24% 0.06% - -
Total Cost 68,030 64,741 1,045 11,607 28,401 24,511 27,260 17.22%
-
Net Worth 162,399 160,705 -2,364 134,232 81,770 80,430 82,590 12.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 162,399 160,705 -2,364 134,232 81,770 80,430 82,590 12.47%
NOSH 2,030,000 2,008,823 30,752 124,473 72,866 73,006 72,857 78.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.76% 5.01% -1,532.81% 3.92% 10.82% 12.50% -12.66% -
ROE 0.75% 2.13% 0.00% 0.35% 4.20% 4.35% -3.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.41 3.39 0.21 9.70 43.70 38.37 33.21 -32.67%
EPS 0.06 0.17 -3.19 0.38 4.71 4.79 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 -0.0769 1.0784 1.1222 1.1017 1.1336 -36.92%
Adjusted Per Share Value based on latest NOSH - 124,473
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.10 16.83 0.02 2.98 7.86 6.92 5.97 20.07%
EPS 0.30 0.84 -0.24 0.12 0.85 0.86 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.3968 -0.0058 0.3314 0.2019 0.1986 0.2039 12.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.12 0.64 2.56 2.02 2.72 1.94 -
P/RPS 2.35 3.54 307.52 0.00 4.62 7.09 5.84 -14.63%
P/EPS 133.33 70.59 -20.06 -40.86 42.89 56.78 -46.19 -
EY 0.75 1.42 -4.98 -2.45 2.33 1.76 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 0.00 2.37 1.80 2.47 1.71 -8.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/08/12 19/08/11 03/08/10 26/08/09 27/11/08 22/11/07 23/11/06 -
Price 0.08 0.10 0.24 3.42 1.70 2.60 2.02 -
P/RPS 2.35 2.95 115.32 0.00 3.89 6.78 6.08 -15.22%
P/EPS 133.33 58.82 -7.52 -54.59 36.09 54.28 -48.10 -
EY 0.75 1.70 -13.29 -1.83 2.77 1.84 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 0.00 3.17 1.51 2.36 1.78 -9.53%

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