[PERTAMA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 61.47%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 119,963 73,670 31,966 185,620 128,094 73,664 35,391 125.14%
PBT 1,853 342 614 4,010 2,402 1,122 1,144 37.80%
Tax -770 0 0 -1,927 -1,112 -410 -366 63.96%
NP 1,083 342 614 2,083 1,290 712 778 24.59%
-
NP to SH 1,083 342 614 2,083 1,290 712 778 24.59%
-
Tax Rate 41.55% 0.00% 0.00% 48.05% 46.29% 36.54% 31.99% -
Total Cost 118,880 73,328 31,352 183,537 126,804 72,952 34,613 127.12%
-
Net Worth 217,194 0 225,133 208,299 221,142 195,800 194,500 7.61%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 217,194 0 225,133 208,299 221,142 195,800 194,500 7.61%
NOSH 1,974,496 1,710,000 2,046,666 1,893,636 1,842,857 1,780,000 1,945,000 1.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.90% 0.46% 1.92% 1.12% 1.01% 0.97% 2.20% -
ROE 0.50% 0.00% 0.27% 1.00% 0.58% 0.36% 0.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.08 4.31 1.56 9.80 6.95 4.14 1.82 122.98%
EPS 0.05 0.02 0.03 0.11 0.07 0.04 0.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.11 0.11 0.12 0.11 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 1,982,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.38 16.81 7.29 42.36 29.23 16.81 8.08 125.10%
EPS 0.25 0.08 0.14 0.48 0.29 0.16 0.18 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.00 0.5138 0.4753 0.5046 0.4468 0.4439 7.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.045 0.05 0.05 0.045 0.06 0.06 -
P/RPS 0.91 1.04 3.20 0.51 0.65 1.45 3.30 -57.53%
P/EPS 100.27 225.00 166.67 45.45 64.29 150.00 150.00 -23.49%
EY 1.00 0.44 0.60 2.20 1.56 0.67 0.67 30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.45 0.45 0.38 0.55 0.60 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 26/02/16 16/11/15 14/08/15 19/05/15 -
Price 0.095 0.05 0.05 0.04 0.045 0.05 0.06 -
P/RPS 1.56 1.16 3.20 0.41 0.65 1.21 3.30 -39.23%
P/EPS 173.20 250.00 166.67 36.36 64.29 125.00 150.00 10.03%
EY 0.58 0.40 0.60 2.75 1.56 0.80 0.67 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.45 0.36 0.38 0.45 0.60 27.04%

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