[PERTAMA] YoY 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- 230.23%
YoY- -75.0%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 13,772 12,429 12,490 12,193 14,150 19,866 16,879 -3.33%
PBT -1,005 -669 1,296 667 1,766 639 2,965 -
Tax -242 42 -23 -387 -646 -207 -1,347 -24.87%
NP -1,247 -627 1,273 280 1,120 432 1,618 -
-
NP to SH -1,246 -624 1,273 280 1,120 432 1,618 -
-
Tax Rate - - 1.77% 58.02% 36.58% 32.39% 45.43% -
Total Cost 15,019 13,056 11,217 11,913 13,030 19,434 15,261 -0.26%
-
Net Worth 82,600 106,827 107,172 110,865 104,481 90,367 60,122 5.43%
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 82,600 106,827 107,172 110,865 104,481 90,367 60,122 5.43%
NOSH 72,865 72,558 72,742 73,684 48,695 44,081 44,207 8.68%
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 -9.05% -5.04% 10.19% 2.30% 7.92% 2.17% 9.59% -
ROE -1.51% -0.58% 1.19% 0.25% 1.07% 0.48% 2.69% -
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 18.90 17.13 17.17 16.55 29.06 45.07 38.18 -11.05%
EPS -1.71 -0.86 1.75 0.38 2.30 0.98 3.66 -
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 3.40 3.07 3.08 3.01 3.49 4.91 4.17 -3.34%
EPS -0.31 -0.15 0.31 0.07 0.28 0.11 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.2638 0.2646 0.2737 0.258 0.2231 0.1485 5.43%
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 10.26 11.68 14.44 17.53 13.63 7.46 13.83 -4.85%
P/EPS -113.45 -232.56 141.71 763.16 172.17 342.86 144.26 -
EY -0.88 -0.43 0.71 0.13 0.58 0.29 0.69 -
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 10.69 11.09 14.68 18.01 15.56 9.59 10.69 0.00%
P/EPS -118.13 -220.93 144.00 784.21 196.52 440.82 111.48 -
EY -0.85 -0.45 0.69 0.13 0.51 0.23 0.90 -
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