[PERTAMA] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 99.7%
YoY- 92.68%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
Revenue 30,699 26,806 32,141 62 10,622 65,474 11,870 17.94%
PBT 139 407 1,185 -168 417 -1,201 1,770 -35.72%
Tax -98 -117 -221 0 -40 -1,098 -2 96.62%
NP 41 290 964 -168 377 -2,299 1,768 -47.99%
-
NP to SH 41 290 964 -168 379 -2,294 1,766 -47.98%
-
Tax Rate 70.50% 28.75% 18.65% - 9.59% - 0.11% -
Total Cost 30,658 26,516 31,177 230 10,245 67,773 10,102 21.27%
-
Net Worth 161,099 231,999 134,959 -1,539 79,969 103,220 79,367 13.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
Net Worth 161,099 231,999 134,959 -1,539 79,969 103,220 79,367 13.08%
NOSH 2,013,750 2,900,000 1,927,999 30,545 72,884 95,983 72,975 77.95%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
NP Margin 0.13% 1.08% 3.00% -270.97% 3.55% -3.51% 14.89% -
ROE 0.03% 0.13% 0.71% 0.00% 0.47% -2.22% 2.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
RPS 1.52 0.92 1.67 0.20 14.57 68.21 16.27 -33.75%
EPS 0.00 0.01 0.05 -0.55 0.52 -2.39 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 -0.0504 1.0972 1.0754 1.0876 -36.45%
Adjusted Per Share Value based on latest NOSH - 30,545
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
RPS 7.58 6.62 7.94 0.02 2.62 16.17 2.93 17.95%
EPS 0.01 0.07 0.24 -0.04 0.09 -0.57 0.44 -48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3978 0.5728 0.3332 -0.0038 0.1975 0.2549 0.196 13.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 31/03/09 29/06/07 -
Price 0.07 0.09 0.14 1.00 1.96 2.00 2.30 -
P/RPS 4.59 9.74 8.40 492.67 13.45 0.00 14.14 -17.75%
P/EPS 3,438.11 900.00 280.00 -181.82 376.92 -23.21 95.04 86.52%
EY 0.03 0.11 0.36 -0.55 0.27 -4.31 1.05 -46.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 2.00 0.00 1.79 0.00 2.11 -14.09%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 30/06/07 CAGR
Date 22/05/13 31/05/12 27/05/11 20/05/10 14/08/08 29/05/09 30/08/07 -
Price 0.075 0.08 0.12 0.87 2.40 2.02 3.00 -
P/RPS 4.92 8.65 7.20 428.62 16.47 0.00 18.44 -20.50%
P/EPS 3,683.69 800.00 240.00 -158.18 461.54 -23.44 123.97 80.25%
EY 0.03 0.13 0.42 -0.63 0.22 -4.27 0.81 -43.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.71 0.00 2.19 0.00 2.76 -17.06%

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