[PERTAMA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.15%
YoY- -26.95%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 182,204 166,274 170,617 167,513 146,249 162,386 34,799 31.74%
PBT 3,480 3,468 5,198 5,626 7,253 6,825 1,705 12.61%
Tax -1,561 -1,276 -1,836 -1,042 -978 -2,809 -57,881 -45.20%
NP 1,919 2,192 3,362 4,584 6,275 4,016 -56,176 -
-
NP to SH 1,919 2,192 3,362 4,584 6,275 4,016 -56,179 -
-
Tax Rate 44.86% 36.79% 35.32% 18.52% 13.48% 41.16% 3,394.78% -
Total Cost 180,285 164,082 167,255 162,929 139,974 158,370 90,975 12.06%
-
Net Worth 225,133 194,500 171,642 164,399 231,999 134,959 -1,539 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 225,133 194,500 171,642 164,399 231,999 134,959 -1,539 -
NOSH 2,046,666 1,945,000 1,907,142 2,055,000 2,900,000 1,927,999 30,545 101.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.05% 1.32% 1.97% 2.74% 4.29% 2.47% -161.43% -
ROE 0.85% 1.13% 1.96% 2.79% 2.70% 2.98% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.90 8.55 8.95 8.15 5.04 8.42 113.93 -34.59%
EPS 0.09 0.11 0.18 0.22 0.22 0.21 -183.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.09 0.08 0.08 0.07 -0.0504 -
Adjusted Per Share Value based on latest NOSH - 2,055,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.58 37.94 38.93 38.23 33.37 37.06 7.94 31.74%
EPS 0.44 0.50 0.77 1.05 1.43 0.92 -12.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5138 0.4439 0.3917 0.3752 0.5294 0.308 -0.0035 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.05 0.06 0.06 0.07 0.09 0.14 1.00 -
P/RPS 0.56 0.70 0.67 0.86 1.78 1.66 0.88 -7.24%
P/EPS 53.33 53.24 34.04 31.38 41.59 67.21 -0.54 -
EY 1.88 1.88 2.94 3.19 2.40 1.49 -183.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.67 0.88 1.13 2.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 19/05/15 16/05/14 22/05/13 31/05/12 27/05/11 20/05/10 -
Price 0.05 0.06 0.06 0.075 0.08 0.12 0.87 -
P/RPS 0.56 0.70 0.67 0.92 1.59 1.42 0.76 -4.95%
P/EPS 53.33 53.24 34.04 33.62 36.97 57.61 -0.47 -
EY 1.88 1.88 2.94 2.97 2.70 1.74 -211.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.67 0.94 1.00 1.71 0.00 -

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