[PERTAMA] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 642.14%
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,490 9,952 16,799 20,187 12,193 10,186 13,340 -4.28%
PBT 1,296 -879 -1,870 2,306 667 -22 1,899 -22.43%
Tax -23 -16 -1,058 -228 -387 -193 324 -
NP 1,273 -895 -2,928 2,078 280 -215 2,223 -30.97%
-
NP to SH 1,273 -895 -2,928 2,078 280 -215 2,223 -30.97%
-
Tax Rate 1.77% - - 9.89% 58.02% - -17.06% -
Total Cost 11,217 10,847 19,727 18,109 11,913 10,401 11,117 0.59%
-
Net Worth 107,172 105,930 107,196 111,789 110,865 111,266 109,597 -1.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 107,172 105,930 107,196 111,789 110,865 111,266 109,597 -1.47%
NOSH 72,742 72,764 73,017 72,912 73,684 74,137 72,885 -0.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.19% -8.99% -17.43% 10.29% 2.30% -2.11% 16.66% -
ROE 1.19% -0.84% -2.73% 1.86% 0.25% -0.19% 2.03% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.17 13.68 23.01 27.69 16.55 13.74 18.30 -4.14%
EPS 1.75 -1.23 -4.01 2.85 0.38 -0.29 3.05 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4733 1.4558 1.4681 1.5332 1.5046 1.5008 1.5037 -1.34%
Adjusted Per Share Value based on latest NOSH - 72,912
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.08 2.46 4.15 4.98 3.01 2.52 3.29 -4.29%
EPS 0.31 -0.22 -0.72 0.51 0.07 -0.05 0.55 -31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2646 0.2616 0.2647 0.276 0.2737 0.2747 0.2706 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.48 2.50 2.96 2.96 2.90 2.76 2.32 -
P/RPS 14.44 18.28 12.87 10.69 17.53 20.09 12.68 9.02%
P/EPS 141.71 -203.25 -73.82 103.86 763.16 -951.72 76.07 51.22%
EY 0.71 -0.49 -1.35 0.96 0.13 -0.11 1.31 -33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.72 2.02 1.93 1.93 1.84 1.54 5.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 20/08/04 28/05/04 27/02/04 14/11/03 26/08/03 30/05/03 -
Price 2.52 2.40 2.82 3.40 2.98 3.36 2.32 -
P/RPS 14.68 17.55 12.26 12.28 18.01 24.46 12.68 10.22%
P/EPS 144.00 -195.12 -70.32 119.30 784.21 -1,158.62 76.07 52.84%
EY 0.69 -0.51 -1.42 0.84 0.13 -0.09 1.31 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 1.92 2.22 1.98 2.24 1.54 7.20%

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