[PERTAMA] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 131.8%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Revenue 35,391 28,958 30,699 26,806 32,141 62 10,622 19.50%
PBT 1,144 1,763 139 407 1,185 -168 417 16.11%
Tax -366 -428 -98 -117 -221 0 -40 38.79%
NP 778 1,335 41 290 964 -168 377 11.32%
-
NP to SH 778 1,335 41 290 964 -168 379 11.23%
-
Tax Rate 31.99% 24.28% 70.50% 28.75% 18.65% - 9.59% -
Total Cost 34,613 27,623 30,658 26,516 31,177 230 10,245 19.75%
-
Net Worth 194,500 171,642 164,399 231,999 134,959 -1,539 79,969 14.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Net Worth 194,500 171,642 164,399 231,999 134,959 -1,539 79,969 14.06%
NOSH 1,945,000 1,907,142 2,055,000 2,900,000 1,927,999 30,545 72,884 62.62%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
NP Margin 2.20% 4.61% 0.13% 1.08% 3.00% -270.97% 3.55% -
ROE 0.40% 0.78% 0.02% 0.13% 0.71% 0.00% 0.47% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
RPS 1.82 1.52 1.49 0.92 1.67 0.20 14.57 -26.50%
EPS 0.04 0.07 0.00 0.01 0.05 -0.55 0.52 -31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.08 0.07 -0.0504 1.0972 -29.86%
Adjusted Per Share Value based on latest NOSH - 2,900,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
RPS 8.74 7.15 7.58 6.62 7.94 0.02 2.62 19.52%
EPS 0.19 0.33 0.01 0.07 0.24 -0.04 0.09 11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4802 0.4238 0.4059 0.5728 0.3332 -0.0038 0.1975 14.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 -
Price 0.06 0.06 0.07 0.09 0.14 1.00 1.96 -
P/RPS 3.30 3.95 4.69 9.74 8.40 492.67 13.45 -18.78%
P/EPS 150.00 85.71 3,508.54 900.00 280.00 -181.82 376.92 -12.75%
EY 0.67 1.17 0.03 0.11 0.36 -0.55 0.27 14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.88 1.13 2.00 0.00 1.79 -14.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 CAGR
Date 19/05/15 16/05/14 22/05/13 31/05/12 27/05/11 20/05/10 14/08/08 -
Price 0.06 0.06 0.075 0.08 0.12 0.87 2.40 -
P/RPS 3.30 3.95 5.02 8.65 7.20 428.62 16.47 -21.18%
P/EPS 150.00 85.71 3,759.15 800.00 240.00 -158.18 461.54 -15.33%
EY 0.67 1.17 0.03 0.13 0.42 -0.63 0.22 17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.94 1.00 1.71 0.00 2.19 -17.44%

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