[PERTAMA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.7%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 185,620 128,094 73,664 35,391 159,841 117,123 71,986 87.71%
PBT 4,010 2,402 1,122 1,144 4,087 2,904 3,243 15.15%
Tax -1,927 -1,112 -410 -366 -1,338 -1,100 -829 75.20%
NP 2,083 1,290 712 778 2,749 1,804 2,414 -9.33%
-
NP to SH 2,083 1,290 712 778 2,749 1,804 2,414 -9.33%
-
Tax Rate 48.05% 46.29% 36.54% 31.99% 32.74% 37.88% 25.56% -
Total Cost 183,537 126,804 72,952 34,613 157,092 115,319 69,572 90.58%
-
Net Worth 208,299 221,142 195,800 194,500 196,357 180,399 181,050 9.76%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 208,299 221,142 195,800 194,500 196,357 180,399 181,050 9.76%
NOSH 1,893,636 1,842,857 1,780,000 1,945,000 1,963,571 2,004,444 2,011,666 -3.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.12% 1.01% 0.97% 2.20% 1.72% 1.54% 3.35% -
ROE 1.00% 0.58% 0.36% 0.40% 1.40% 1.00% 1.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.80 6.95 4.14 1.82 8.14 5.84 3.58 95.32%
EPS 0.11 0.07 0.04 0.04 0.14 0.09 0.12 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.11 0.10 0.10 0.09 0.09 14.27%
Adjusted Per Share Value based on latest NOSH - 1,945,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.36 29.23 16.81 8.08 36.48 26.73 16.43 87.69%
EPS 0.48 0.29 0.16 0.18 0.63 0.41 0.55 -8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4753 0.5046 0.4468 0.4439 0.4481 0.4117 0.4132 9.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.05 0.045 0.06 0.06 0.06 0.075 0.065 -
P/RPS 0.51 0.65 1.45 3.30 0.74 1.28 1.82 -57.07%
P/EPS 45.45 64.29 150.00 150.00 42.86 83.33 54.17 -11.01%
EY 2.20 1.56 0.67 0.67 2.33 1.20 1.85 12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.55 0.60 0.60 0.83 0.72 -26.83%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 16/11/15 14/08/15 19/05/15 27/02/15 18/11/14 29/08/14 -
Price 0.04 0.045 0.05 0.06 0.065 0.065 0.07 -
P/RPS 0.41 0.65 1.21 3.30 0.80 1.11 1.96 -64.66%
P/EPS 36.36 64.29 125.00 150.00 46.43 72.22 58.33 -26.96%
EY 2.75 1.56 0.80 0.67 2.15 1.38 1.71 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.45 0.60 0.65 0.72 0.78 -40.19%

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