[PERTAMA] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 15.66%
YoY- -156.28%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,480 61,850 58,786 48,392 41,696 58,241 57,268 -11.77%
PBT 7,080 -11,049 -1,553 -5,644 -7,268 -25,557 657 390.00%
Tax -8 564 -434 -484 0 112 228 -
NP 7,072 -10,485 -1,988 -6,128 -7,268 -25,445 885 301.22%
-
NP to SH 7,064 -10,474 -1,984 -6,120 -7,256 -25,440 876 303.66%
-
Tax Rate 0.11% - - - - - -34.70% -
Total Cost 40,408 72,335 60,774 54,520 48,964 83,686 56,382 -19.96%
-
Net Worth 79,367 78,277 83,619 82,590 83,327 84,503 162,556 -38.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 79,367 78,277 83,619 82,590 83,327 84,503 162,556 -38.07%
NOSH 72,975 72,938 72,941 72,857 72,851 72,935 73,000 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.89% -16.95% -3.38% -12.66% -17.43% -43.69% 1.55% -
ROE 8.90% -13.38% -2.37% -7.41% -8.71% -30.11% 0.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.06 84.80 80.59 66.42 57.23 79.85 78.45 -11.76%
EPS 9.68 -14.36 -2.72 -8.40 -9.96 -34.88 1.20 303.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0876 1.0732 1.1464 1.1336 1.1438 1.1586 2.2268 -38.06%
Adjusted Per Share Value based on latest NOSH - 72,865
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.72 15.27 14.52 11.95 10.30 14.38 14.14 -11.79%
EPS 1.74 -2.59 -0.49 -1.51 -1.79 -6.28 0.22 298.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1933 0.2065 0.2039 0.2057 0.2087 0.4014 -38.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.30 2.36 2.00 1.94 2.40 3.00 1.88 -
P/RPS 3.54 2.78 2.48 2.92 4.19 3.76 2.40 29.66%
P/EPS 23.76 -16.43 -73.53 -23.10 -24.10 -8.60 156.67 -71.65%
EY 4.21 -6.08 -1.36 -4.33 -4.15 -11.63 0.64 252.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.20 1.74 1.71 2.10 2.59 0.84 85.09%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 31/05/06 21/03/06 -
Price 3.00 2.80 2.28 2.02 2.16 1.94 2.72 -
P/RPS 4.61 3.30 2.83 3.04 3.77 2.43 3.47 20.91%
P/EPS 30.99 -19.50 -83.82 -24.05 -21.69 -5.56 226.67 -73.55%
EY 3.23 -5.13 -1.19 -4.16 -4.61 -17.98 0.44 279.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.61 1.99 1.78 1.89 1.67 1.22 72.58%

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