[PERTAMA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -142.3%
YoY- -154.5%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 31,910 57,526 42,718 51,052 47,686 41,528 56,707 -7.37%
PBT 5,379 1,608 1,183 73 1,269 -543 9,677 -7.52%
Tax -1,305 -815 -238 -521 -447 -369 -754 7.58%
NP 4,074 793 945 -448 822 -912 8,923 -9.92%
-
NP to SH 4,074 793 945 -448 822 -912 8,923 -9.92%
-
Tax Rate 24.26% 50.68% 20.12% 713.70% 35.22% - 7.79% -
Total Cost 27,836 56,733 41,773 51,500 46,864 42,440 47,784 -6.95%
-
Net Worth 300,094 218,075 188,999 201,600 164,399 145,919 112,918 13.91%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 300,094 218,075 188,999 201,600 164,399 145,919 112,918 13.91%
NOSH 394,899 1,982,500 1,889,999 2,240,000 2,055,000 1,823,999 1,613,125 -17.10%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.77% 1.38% 2.21% -0.88% 1.72% -2.20% 15.74% -
ROE 1.36% 0.36% 0.50% -0.22% 0.50% -0.63% 7.90% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.89 2.90 2.26 2.28 2.32 2.28 3.52 4.47%
EPS 0.62 0.04 0.05 -0.02 0.04 -0.05 0.45 4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.11 0.10 0.09 0.08 0.08 0.07 28.52%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.88 14.20 10.55 12.61 11.77 10.25 14.00 -7.37%
EPS 1.01 0.20 0.23 -0.11 0.20 -0.23 2.20 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.741 0.5385 0.4667 0.4978 0.4059 0.3603 0.2788 13.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.255 0.05 0.06 0.06 0.06 0.09 0.12 -
P/RPS 5.21 1.72 2.65 2.63 2.59 3.95 3.41 5.81%
P/EPS 40.83 125.00 120.00 -300.00 150.00 -180.00 21.69 8.79%
EY 2.45 0.80 0.83 -0.33 0.67 -0.56 4.61 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.60 0.67 0.75 1.13 1.71 -14.03%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 03/09/18 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.24 0.04 0.065 0.07 0.07 0.10 0.14 -
P/RPS 4.91 1.38 2.88 3.07 3.02 4.39 3.98 2.83%
P/EPS 38.43 100.00 130.00 -350.00 175.00 -200.00 25.31 5.72%
EY 2.60 1.00 0.77 -0.29 0.57 -0.50 3.95 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.65 0.78 0.88 1.25 2.00 -16.43%

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