[PERTAMA] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 226.16%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 73,536 22,162 17,825 19,894 19,822 18,842 20,187 21.09%
PBT -4,625 1,640 2,760 1,657 1,671 956 2,306 -
Tax -1,834 -417 -215 -84 194 -624 -228 36.16%
NP -6,459 1,223 2,545 1,573 1,865 332 2,078 -
-
NP to SH -6,459 1,219 2,547 1,572 1,851 332 2,078 -
-
Tax Rate - 25.43% 7.79% 5.07% -11.61% 65.27% 9.89% -
Total Cost 79,995 20,939 15,280 18,321 17,957 18,510 18,109 24.60%
-
Net Worth 40,368 134,016 81,912 83,432 162,275 106,658 111,789 -14.00%
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 40,368 134,016 81,912 83,432 162,275 106,658 111,789 -14.00%
NOSH 1,009,218 123,131 72,979 72,777 72,874 72,173 72,912 47.56%
Ratio Analysis
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -8.78% 5.52% 14.28% 7.91% 9.41% 1.76% 10.29% -
ROE -16.00% 0.91% 3.11% 1.88% 1.14% 0.31% 1.86% -
Per Share
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.29 18.00 24.42 27.34 27.20 26.11 27.69 -17.93%
EPS -0.64 0.99 3.49 2.16 2.54 0.46 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 1.0884 1.1224 1.1464 2.2268 1.4778 1.5332 -41.71%
Adjusted Per Share Value based on latest NOSH - 72,777
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.78 5.06 4.07 4.54 4.52 4.30 4.61 21.08%
EPS -1.47 0.28 0.58 0.36 0.42 0.08 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.3058 0.1869 0.1904 0.3703 0.2434 0.2551 -14.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 3.36 2.36 2.00 1.88 2.68 2.96 -
P/RPS 1.92 18.67 9.66 7.32 6.91 10.27 10.69 -22.44%
P/EPS -21.88 339.39 67.62 92.59 74.02 582.61 103.86 -
EY -4.57 0.29 1.48 1.08 1.35 0.17 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.09 2.10 1.74 0.84 1.81 1.93 9.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/11/10 26/11/09 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 -
Price 0.16 3.16 2.04 2.28 2.72 2.80 3.40 -
P/RPS 2.20 17.56 8.35 8.34 10.00 10.73 12.28 -22.47%
P/EPS -25.00 319.19 58.45 105.56 107.09 608.70 119.30 -
EY -4.00 0.31 1.71 0.95 0.93 0.16 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.90 1.82 1.99 1.22 1.89 2.22 9.10%

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