[PERTAMA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.46%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 138,496 107,224 151,584 146,741 136,312 128,564 280,196 -37.51%
PBT 2,844 1,628 8,031 11,432 7,828 4,740 33,696 -80.78%
Tax -408 -468 -1,082 -950 -998 -884 -6,168 -83.67%
NP 2,436 1,160 6,949 10,481 6,830 3,856 27,528 -80.17%
-
NP to SH 2,436 1,160 6,949 10,481 6,830 3,856 27,528 -80.17%
-
Tax Rate 14.35% 28.75% 13.47% 8.31% 12.75% 18.65% 18.30% -
Total Cost 136,060 106,064 144,635 136,260 129,482 124,708 252,668 -33.83%
-
Net Worth 162,399 231,999 158,834 157,219 160,705 134,959 73,105 70.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 162,399 231,999 158,834 157,219 160,705 134,959 73,105 70.33%
NOSH 2,030,000 2,900,000 1,985,428 1,965,249 2,008,823 1,927,999 1,044,368 55.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.76% 1.08% 4.58% 7.14% 5.01% 3.00% 9.82% -
ROE 1.50% 0.50% 4.38% 6.67% 4.25% 2.86% 37.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.82 3.70 7.63 7.47 6.79 6.67 26.83 -59.90%
EPS 0.12 0.04 0.35 0.53 0.34 0.20 2.12 -85.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.07 0.07 9.31%
Adjusted Per Share Value based on latest NOSH - 1,933,043
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.60 24.47 34.59 33.49 31.11 29.34 63.94 -37.51%
EPS 0.56 0.26 1.59 2.39 1.56 0.88 6.28 -80.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3706 0.5294 0.3625 0.3588 0.3667 0.308 0.1668 70.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.09 0.09 0.08 0.12 0.14 0.12 -
P/RPS 1.17 2.43 1.18 1.07 1.77 2.10 0.45 89.19%
P/EPS 66.67 225.00 25.71 15.00 35.29 70.00 4.55 499.77%
EY 1.50 0.44 3.89 6.67 2.83 1.43 21.97 -83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.13 1.00 1.50 2.00 1.71 -30.09%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 -
Price 0.08 0.08 0.10 0.11 0.10 0.12 0.14 -
P/RPS 1.17 2.16 1.31 1.47 1.47 1.80 0.52 71.79%
P/EPS 66.67 200.00 28.57 20.62 29.41 60.00 5.31 441.03%
EY 1.50 0.50 3.50 4.85 3.40 1.67 18.83 -81.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.25 1.38 1.25 1.71 2.00 -37.03%

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