[PERTAMA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.38%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 128,094 73,664 35,391 159,841 117,123 71,986 28,958 169.22%
PBT 2,402 1,122 1,144 4,087 2,904 3,243 1,763 22.87%
Tax -1,112 -410 -366 -1,338 -1,100 -829 -428 88.88%
NP 1,290 712 778 2,749 1,804 2,414 1,335 -2.25%
-
NP to SH 1,290 712 778 2,749 1,804 2,414 1,335 -2.25%
-
Tax Rate 46.29% 36.54% 31.99% 32.74% 37.88% 25.56% 24.28% -
Total Cost 126,804 72,952 34,613 157,092 115,319 69,572 27,623 175.95%
-
Net Worth 221,142 195,800 194,500 196,357 180,399 181,050 171,642 18.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 221,142 195,800 194,500 196,357 180,399 181,050 171,642 18.38%
NOSH 1,842,857 1,780,000 1,945,000 1,963,571 2,004,444 2,011,666 1,907,142 -2.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.01% 0.97% 2.20% 1.72% 1.54% 3.35% 4.61% -
ROE 0.58% 0.36% 0.40% 1.40% 1.00% 1.33% 0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.95 4.14 1.82 8.14 5.84 3.58 1.52 175.22%
EPS 0.07 0.04 0.04 0.14 0.09 0.12 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.10 0.09 0.09 0.09 21.12%
Adjusted Per Share Value based on latest NOSH - 1,889,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.23 16.81 8.08 36.48 26.73 16.43 6.61 169.16%
EPS 0.29 0.16 0.18 0.63 0.41 0.55 0.30 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5046 0.4468 0.4439 0.4481 0.4117 0.4132 0.3917 18.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.045 0.06 0.06 0.06 0.075 0.065 0.06 -
P/RPS 0.65 1.45 3.30 0.74 1.28 1.82 3.95 -69.93%
P/EPS 64.29 150.00 150.00 42.86 83.33 54.17 85.71 -17.43%
EY 1.56 0.67 0.67 2.33 1.20 1.85 1.17 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.60 0.60 0.83 0.72 0.67 -31.45%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 14/08/15 19/05/15 27/02/15 18/11/14 29/08/14 16/05/14 -
Price 0.045 0.05 0.06 0.065 0.065 0.07 0.06 -
P/RPS 0.65 1.21 3.30 0.80 1.11 1.96 3.95 -69.93%
P/EPS 64.29 125.00 150.00 46.43 72.22 58.33 85.71 -17.43%
EY 1.56 0.80 0.67 2.15 1.38 1.71 1.17 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.60 0.65 0.72 0.78 0.67 -31.45%

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