[PERTAMA] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 130.23%
YoY- -95.42%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 24,196 23,129 22,442 22,379 28,979 34,029 29,968 -3.50%
PBT -2,822 -1,178 417 645 2,260 1,215 1,749 -
Tax -242 -23 -39 -580 -842 -582 -1,734 -27.96%
NP -3,064 -1,201 378 65 1,418 633 15 -
-
NP to SH -3,060 -1,194 378 65 1,418 633 15 -
-
Tax Rate - - 9.35% 89.92% 37.26% 47.90% 99.14% -
Total Cost 27,260 24,330 22,064 22,314 27,561 33,396 29,953 -1.55%
-
Net Worth 82,590 107,190 107,097 108,665 104,193 90,744 68,000 3.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 82,590 107,190 107,097 108,665 104,193 90,744 68,000 3.29%
NOSH 72,857 72,804 72,692 72,222 48,561 44,265 50,000 6.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -12.66% -5.19% 1.68% 0.29% 4.89% 1.86% 0.05% -
ROE -3.71% -1.11% 0.35% 0.06% 1.36% 0.70% 0.02% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.21 31.77 30.87 30.99 59.67 76.87 59.94 -9.36%
EPS -4.20 -1.64 0.52 0.09 2.92 1.43 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1336 1.4723 1.4733 1.5046 2.1456 2.05 1.36 -2.98%
Adjusted Per Share Value based on latest NOSH - 73,684
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.97 5.71 5.54 5.53 7.16 8.40 7.40 -3.51%
EPS -0.76 -0.29 0.09 0.02 0.35 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2647 0.2644 0.2683 0.2573 0.2241 0.1679 3.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.94 2.00 2.48 2.90 3.96 3.36 5.28 -
P/RPS 5.84 6.30 8.03 9.36 6.64 4.37 8.81 -6.62%
P/EPS -46.19 -121.95 476.92 3,222.22 135.62 234.97 17,600.00 -
EY -2.16 -0.82 0.21 0.03 0.74 0.43 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 1.68 1.93 1.85 1.64 3.88 -12.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 22/11/04 14/11/03 27/11/02 29/11/01 14/12/00 -
Price 2.02 1.90 2.52 2.98 4.52 4.32 4.08 -
P/RPS 6.08 5.98 8.16 9.62 7.57 5.62 6.81 -1.87%
P/EPS -48.10 -115.85 484.62 3,311.11 154.79 302.10 13,600.00 -
EY -2.08 -0.86 0.21 0.03 0.65 0.33 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.29 1.71 1.98 2.11 2.11 3.00 -8.32%

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