[PERTAMA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.35%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 156,164 143,972 115,832 172,358 161,741 144,538 122,796 17.36%
PBT 3,872 6,486 7,052 3,574 4,668 4,172 556 264.24%
Tax -1,466 -1,658 -1,712 -1,506 -1,313 -1,258 -392 140.74%
NP 2,405 4,828 5,340 2,068 3,354 2,914 164 498.14%
-
NP to SH 2,405 4,828 5,340 2,068 3,354 2,914 164 498.14%
-
Tax Rate 37.86% 25.56% 24.28% 42.14% 28.13% 30.15% 70.50% -
Total Cost 153,758 139,144 110,492 170,290 158,386 141,624 122,632 16.25%
-
Net Worth 180,399 181,050 171,642 186,120 174,184 187,328 161,099 7.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 180,399 181,050 171,642 186,120 174,184 187,328 161,099 7.82%
NOSH 2,004,444 2,011,666 1,907,142 2,067,999 1,935,384 2,081,428 2,013,750 -0.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.54% 3.35% 4.61% 1.20% 2.07% 2.02% 0.13% -
ROE 1.33% 2.67% 3.11% 1.11% 1.93% 1.56% 0.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.79 7.16 6.07 8.33 8.36 6.94 6.10 17.69%
EPS 0.12 0.24 0.28 0.10 0.17 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.56 35.55 28.60 42.56 39.94 35.69 30.32 17.36%
EPS 0.59 1.19 1.32 0.51 0.83 0.72 0.04 500.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4454 0.447 0.4238 0.4596 0.4301 0.4625 0.3978 7.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.065 0.06 0.06 0.07 0.07 0.07 -
P/RPS 0.96 0.91 0.99 0.72 0.84 1.01 1.15 -11.33%
P/EPS 62.50 27.08 21.43 60.00 40.38 50.00 859.53 -82.55%
EY 1.60 3.69 4.67 1.67 2.48 2.00 0.12 461.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.67 0.67 0.78 0.78 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 21/08/13 22/05/13 -
Price 0.065 0.07 0.06 0.07 0.065 0.07 0.075 -
P/RPS 0.83 0.98 0.99 0.84 0.78 1.01 1.23 -23.04%
P/EPS 54.17 29.17 21.43 70.00 37.50 50.00 920.92 -84.84%
EY 1.85 3.43 4.67 1.43 2.67 2.00 0.11 555.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.67 0.78 0.72 0.78 0.94 -16.27%

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