[PERTAMA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -54.24%
YoY- -70.51%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 127,864 185,620 170,792 147,328 141,564 159,841 156,164 -12.46%
PBT 2,456 4,010 3,202 2,244 4,576 4,087 3,872 -26.15%
Tax 0 -1,927 -1,482 -820 -1,464 -1,338 -1,466 -
NP 2,456 2,083 1,720 1,424 3,112 2,749 2,405 1.40%
-
NP to SH 2,456 2,083 1,720 1,424 3,112 2,749 2,405 1.40%
-
Tax Rate 0.00% 48.05% 46.28% 36.54% 31.99% 32.74% 37.86% -
Total Cost 125,408 183,537 169,072 145,904 138,452 157,092 153,758 -12.69%
-
Net Worth 225,133 208,299 221,142 195,800 194,500 196,357 180,399 15.89%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 225,133 208,299 221,142 195,800 194,500 196,357 180,399 15.89%
NOSH 2,046,666 1,893,636 1,842,857 1,780,000 1,945,000 1,963,571 2,004,444 1.39%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.92% 1.12% 1.01% 0.97% 2.20% 1.72% 1.54% -
ROE 1.09% 1.00% 0.78% 0.73% 1.60% 1.40% 1.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.25 9.80 9.27 8.28 7.28 8.14 7.79 -13.64%
EPS 0.12 0.11 0.09 0.08 0.16 0.14 0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.11 0.10 0.10 0.09 14.30%
Adjusted Per Share Value based on latest NOSH - 1,945,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.18 42.36 38.97 33.62 32.31 36.48 35.64 -12.47%
EPS 0.56 0.48 0.39 0.32 0.71 0.63 0.55 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5138 0.4753 0.5046 0.4468 0.4439 0.4481 0.4117 15.90%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.05 0.05 0.045 0.06 0.06 0.06 0.075 -
P/RPS 0.80 0.51 0.49 0.72 0.82 0.74 0.96 -11.43%
P/EPS 41.67 45.45 48.21 75.00 37.50 42.86 62.50 -23.66%
EY 2.40 2.20 2.07 1.33 2.67 2.33 1.60 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.38 0.55 0.60 0.60 0.83 -33.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 16/11/15 14/08/15 19/05/15 27/02/15 18/11/14 -
Price 0.05 0.04 0.045 0.05 0.06 0.065 0.065 -
P/RPS 0.80 0.41 0.49 0.60 0.82 0.80 0.83 -2.42%
P/EPS 41.67 36.36 48.21 62.50 37.50 46.43 54.17 -16.03%
EY 2.40 2.75 2.07 1.60 2.67 2.15 1.85 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.38 0.45 0.60 0.65 0.72 -26.87%

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