[PERTAMA] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 2170.0%
YoY- 165.33%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 67,870 63,599 59,380 60,131 58,083 55,906 70,300 -0.51%
PBT -3,105 -3,619 -27,215 743 -497 4,850 7,156 -
Tax -943 673 -385 713 -1,721 -484 -1,416 -5.84%
NP -4,048 -2,946 -27,600 1,456 -2,218 4,366 5,740 -
-
NP to SH -4,034 -2,942 -27,585 1,449 -2,218 4,366 5,740 -
-
Tax Rate - - - -95.96% - 9.98% 19.79% -
Total Cost 71,918 66,545 86,980 58,675 60,301 51,540 64,560 1.61%
-
Net Worth 134,016 81,912 83,432 162,275 106,658 111,789 82,771 7.39%
Dividend
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 134,016 81,912 83,432 162,275 106,658 111,789 82,771 7.39%
NOSH 123,131 72,979 72,777 72,874 72,173 72,912 56,176 12.32%
Ratio Analysis
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.96% -4.63% -46.48% 2.42% -3.82% 7.81% 8.17% -
ROE -3.01% -3.59% -33.06% 0.89% -2.08% 3.91% 6.93% -
Per Share
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 55.12 87.15 81.59 82.51 80.48 76.68 125.14 -11.43%
EPS -3.28 -4.03 -37.90 1.99 -3.07 5.99 10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0884 1.1224 1.1464 2.2268 1.4778 1.5332 1.4734 -4.38%
Adjusted Per Share Value based on latest NOSH - 72,874
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.49 14.51 13.55 13.72 13.25 12.76 16.04 -0.51%
EPS -0.92 -0.67 -6.29 0.33 -0.51 1.00 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.1869 0.1904 0.3703 0.2434 0.2551 0.1889 7.39%
Price Multiplier on Financial Quarter End Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.36 2.36 2.00 1.88 2.68 2.96 2.66 -
P/RPS 6.10 2.71 2.45 2.28 3.33 3.86 2.13 16.85%
P/EPS -102.56 -58.54 -5.28 94.55 -87.21 49.43 26.03 -
EY -0.98 -1.71 -18.95 1.06 -1.15 2.02 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.10 1.74 0.84 1.81 1.93 1.81 8.24%
Price Multiplier on Announcement Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/11/09 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 -
Price 3.16 2.04 2.28 2.72 2.80 3.40 2.56 -
P/RPS 5.73 2.34 2.79 3.30 3.48 4.43 2.05 16.43%
P/EPS -96.45 -50.60 -6.02 136.80 -91.11 56.78 25.05 -
EY -1.04 -1.98 -16.62 0.73 -1.10 1.76 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.82 1.99 1.22 1.89 2.22 1.74 7.85%

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