[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.1%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,484 48,320 65,474 65,265 63,692 42,488 62,658 6.10%
PBT 4,226 1,892 -1,201 9,032 8,034 1,668 3,042 24.47%
Tax -834 0 -1,098 -1,058 -1,144 -160 -474 45.69%
NP 3,392 1,892 -2,299 7,973 6,890 1,508 2,568 20.36%
-
NP to SH 3,384 1,892 -2,294 7,969 6,864 1,516 2,575 19.95%
-
Tax Rate 19.73% 0.00% - 11.71% 14.24% 9.59% 15.58% -
Total Cost 65,092 46,428 67,773 57,292 56,802 40,980 60,090 5.47%
-
Net Worth 133,447 134,232 103,220 100,007 81,770 79,969 79,810 40.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 133,447 134,232 103,220 100,007 81,770 79,969 79,810 40.83%
NOSH 122,608 124,473 95,983 87,510 72,866 72,884 72,946 41.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.95% 3.92% -3.51% 12.22% 10.82% 3.55% 4.10% -
ROE 2.54% 1.41% -2.22% 7.97% 8.39% 1.90% 3.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.86 38.82 68.21 74.58 87.41 58.29 85.90 -24.92%
EPS 2.76 1.52 -2.39 9.11 9.42 2.08 3.53 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0884 1.0784 1.0754 1.1428 1.1222 1.0972 1.0941 -0.34%
Adjusted Per Share Value based on latest NOSH - 87,457
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.63 11.03 14.94 14.89 14.53 9.70 14.30 6.10%
EPS 0.77 0.43 -0.52 1.82 1.57 0.35 0.59 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.3063 0.2355 0.2282 0.1866 0.1825 0.1821 40.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.36 2.56 2.00 2.00 2.02 1.96 1.40 -
P/RPS 6.02 0.00 0.00 0.00 2.31 3.36 1.63 138.74%
P/EPS 121.74 -20.43 -23.21 29.28 21.44 94.23 39.66 111.06%
EY 0.82 -4.89 -4.31 3.42 4.66 1.06 2.52 -52.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.37 0.00 1.75 1.80 1.79 1.28 79.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 26/02/09 27/11/08 14/08/08 29/05/08 -
Price 3.16 3.42 2.02 1.92 1.70 2.40 2.80 -
P/RPS 5.66 0.00 0.00 0.00 1.94 4.12 3.26 44.40%
P/EPS 114.49 -27.30 -23.44 28.11 18.05 115.38 79.32 27.69%
EY 0.87 -3.66 -4.27 3.56 5.54 0.87 1.26 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.17 0.00 1.68 1.51 2.19 2.56 8.66%

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