[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 2097.95%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,884 39,808 59,365 56,754 44,758 40,744 62,218 -19.51%
PBT 834 -3,516 1,081 3,934 1,290 -88 8,648 -78.88%
Tax -78 -64 -1,866 -1,077 -1,160 -772 -1,833 -87.74%
NP 756 -3,580 -785 2,857 130 -860 6,815 -76.82%
-
NP to SH 756 -3,580 -785 2,857 130 -860 6,815 -76.82%
-
Tax Rate 9.35% - 172.62% 27.38% 89.92% - 21.20% -
Total Cost 44,128 43,388 60,150 53,897 44,628 41,604 55,403 -14.03%
-
Net Worth 107,097 105,930 106,709 111,756 108,665 111,266 109,718 -1.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 107,097 105,930 106,709 111,756 108,665 111,266 109,718 -1.59%
NOSH 72,692 72,764 72,685 72,891 72,222 74,137 72,965 -0.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.68% -8.99% -1.32% 5.03% 0.29% -2.11% 10.95% -
ROE 0.71% -3.38% -0.74% 2.56% 0.12% -0.77% 6.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 61.75 54.71 81.67 77.86 61.97 54.96 85.27 -19.31%
EPS 1.04 -4.92 -1.08 3.92 0.18 -1.16 9.34 -76.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4733 1.4558 1.4681 1.5332 1.5046 1.5008 1.5037 -1.34%
Adjusted Per Share Value based on latest NOSH - 72,912
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.08 9.83 14.66 14.01 11.05 10.06 15.36 -19.51%
EPS 0.19 -0.88 -0.19 0.71 0.03 -0.21 1.68 -76.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2644 0.2616 0.2635 0.2759 0.2683 0.2747 0.2709 -1.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.48 2.50 2.96 2.96 2.90 2.76 2.32 -
P/RPS 4.02 4.57 3.62 3.80 4.68 5.02 2.72 29.65%
P/EPS 238.46 -50.81 -274.07 75.51 1,611.11 -237.93 24.84 349.83%
EY 0.42 -1.97 -0.36 1.32 0.06 -0.42 4.03 -77.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.72 2.02 1.93 1.93 1.84 1.54 5.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 20/08/04 28/05/04 27/02/04 14/11/03 26/08/03 30/05/03 -
Price 2.52 2.40 2.82 3.40 2.98 3.36 2.32 -
P/RPS 4.08 4.39 3.45 4.37 4.81 6.11 2.72 30.94%
P/EPS 242.31 -48.78 -261.11 86.73 1,655.56 -289.66 24.84 354.65%
EY 0.41 -2.05 -0.38 1.15 0.06 -0.35 4.03 -78.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 1.92 2.22 1.98 2.24 1.54 7.20%

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