[PERTAMA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -25.21%
YoY- -62.08%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 46,293 54,430 45,137 49,037 46,686 41,900 73,536 -7.41%
PBT 1,511 1,280 -339 1,415 3,203 4,660 -4,625 -
Tax -770 -702 -271 -356 -410 -214 -1,834 -13.45%
NP 741 578 -610 1,059 2,793 4,446 -6,459 -
-
NP to SH 741 578 -610 1,059 2,793 4,446 -6,459 -
-
Tax Rate 50.96% 54.84% - 25.16% 12.80% 4.59% - -
Total Cost 45,552 53,852 45,747 47,978 43,893 37,454 79,995 -8.95%
-
Net Worth 217,194 231,199 183,000 190,620 159,599 154,643 40,368 32.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 217,194 231,199 183,000 190,620 159,599 154,643 40,368 32.33%
NOSH 1,974,496 1,926,666 2,033,333 2,117,999 1,994,999 1,933,043 1,009,218 11.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.60% 1.06% -1.35% 2.16% 5.98% 10.61% -8.78% -
ROE 0.34% 0.25% -0.33% 0.56% 1.75% 2.88% -16.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.34 2.83 2.22 2.32 2.34 2.17 7.29 -17.23%
EPS 0.04 0.03 -0.03 0.05 0.14 0.23 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.09 0.09 0.08 0.08 0.04 18.34%
Adjusted Per Share Value based on latest NOSH - 2,117,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.43 13.44 11.14 12.11 11.53 10.35 18.16 -7.41%
EPS 0.18 0.14 -0.15 0.26 0.69 1.10 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.5709 0.4519 0.4707 0.3941 0.3818 0.0997 32.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.055 0.045 0.075 0.07 0.07 0.08 0.14 -
P/RPS 2.35 1.59 3.38 3.02 2.99 3.69 1.92 3.42%
P/EPS 146.56 150.00 -250.00 140.00 50.00 34.78 -21.88 -
EY 0.68 0.67 -0.40 0.71 2.00 2.88 -4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.83 0.78 0.88 1.00 3.50 -27.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 16/11/15 18/11/14 29/11/13 21/11/12 18/11/11 19/11/10 -
Price 0.095 0.045 0.065 0.065 0.07 0.11 0.16 -
P/RPS 4.05 1.59 2.93 2.81 2.99 5.07 2.20 10.69%
P/EPS 253.14 150.00 -216.67 130.00 50.00 47.83 -25.00 -
EY 0.40 0.67 -0.46 0.77 2.00 2.09 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.38 0.72 0.72 0.88 1.38 4.00 -22.58%

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