[PERTAMA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 257.72%
YoY- -50.7%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 115,934 110,056 223,489 34,242 45,839 44,090 42,951 15.83%
PBT 4,625 8,574 24,019 2,113 6,265 -1,165 493 39.30%
Tax -614 -713 -5,414 -417 -217 -326 171 -
NP 4,011 7,861 18,605 1,696 6,048 -1,491 664 30.51%
-
NP to SH 4,011 7,861 18,605 1,692 6,044 -1,488 657 30.71%
-
Tax Rate 13.28% 8.32% 22.54% 19.73% 3.46% - -34.69% -
Total Cost 111,923 102,195 204,884 32,546 39,791 45,581 42,287 15.50%
-
Net Worth 160,439 157,219 35,103 133,447 81,830 83,619 162,556 -0.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 160,439 157,219 35,103 133,447 81,830 83,619 162,556 -0.19%
NOSH 2,005,499 1,965,249 877,594 122,608 72,907 72,941 73,000 63.32%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.46% 7.14% 8.32% 4.95% 13.19% -3.38% 1.55% -
ROE 2.50% 5.00% 53.00% 1.27% 7.39% -1.78% 0.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.78 5.60 25.47 27.93 62.87 60.45 58.84 -29.07%
EPS 0.20 0.40 2.12 1.38 8.29 -2.04 0.90 -19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.04 1.0884 1.1224 1.1464 2.2268 -38.89%
Adjusted Per Share Value based on latest NOSH - 123,131
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.46 25.11 51.00 7.81 10.46 10.06 9.80 15.84%
EPS 0.92 1.79 4.25 0.39 1.38 -0.34 0.15 30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3588 0.0801 0.3045 0.1867 0.1908 0.371 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 -
Price 0.07 0.08 0.14 3.36 2.36 2.00 1.88 -
P/RPS 1.21 1.43 0.55 12.03 3.75 3.31 3.20 -13.41%
P/EPS 35.00 20.00 6.60 243.48 28.47 -98.04 208.89 -23.24%
EY 2.86 5.00 15.14 0.41 3.51 -1.02 0.48 30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 3.50 3.09 2.10 1.74 0.84 0.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 21/11/12 18/11/11 19/11/10 26/11/09 28/02/08 12/02/07 21/03/06 -
Price 0.07 0.11 0.16 3.16 2.04 2.28 2.72 -
P/RPS 1.21 1.96 0.63 11.31 3.24 3.77 4.62 -17.99%
P/EPS 35.00 27.50 7.55 228.99 24.61 -111.76 302.22 -27.32%
EY 2.86 3.64 13.25 0.44 4.06 -0.89 0.33 37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.38 4.00 2.90 1.82 1.99 1.22 -4.72%

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