[PERTAMA] YoY TTM 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- -38.05%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 149,053 185,629 159,841 172,358 163,620 151,584 130,307 1.80%
PBT 1,827 4,010 4,087 3,574 5,894 8,031 5,472 -13.60%
Tax -2,134 -1,927 -1,338 -1,506 -1,061 -1,082 -2,588 -2.53%
NP -307 2,083 2,749 2,068 4,833 6,949 2,884 -
-
NP to SH -307 2,083 2,749 2,068 4,833 6,949 2,884 -
-
Tax Rate 116.80% 48.05% 32.74% 42.14% 18.00% 13.47% 47.30% -
Total Cost 149,360 183,546 157,092 170,290 158,787 144,635 127,423 2.14%
-
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 -0.21% 1.12% 1.72% 1.20% 2.95% 4.58% 2.21% -
ROE -0.10% 0.96% 1.45% 1.03% 2.94% 4.76% 2.55% -
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 22.85 9.36 8.46 7.69 7.96 8.31 8.08 14.86%
EPS -0.05 0.11 0.15 0.09 0.24 0.38 0.18 -
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 36.80 45.83 39.47 42.56 40.40 37.43 32.17 1.80%
EPS -0.08 0.51 0.68 0.51 1.19 1.72 0.71 -
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 1.12 0.53 0.71 0.78 0.75 1.08 1.49 -3.73%
P/EPS -541.88 47.59 41.25 64.99 25.51 23.62 67.12 -
EY -0.18 2.10 2.42 1.54 3.92 4.23 1.49 -
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 1.05 0.43 0.77 0.91 0.88 1.20 1.73 -6.43%
P/EPS -510.00 38.07 44.69 75.82 29.76 26.25 78.31 -
EY -0.20 2.63 2.24 1.32 3.36 3.81 1.28 -
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