[PERTAMA] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -29.96%
YoY- 93.64%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 20,187 12,193 10,186 13,340 19,899 14,150 14,829 22.76%
PBT 2,306 667 -22 1,899 4,489 1,766 494 178.52%
Tax -228 -387 -193 324 -1,315 -646 -196 10.57%
NP 2,078 280 -215 2,223 3,174 1,120 298 263.70%
-
NP to SH 2,078 280 -215 2,223 3,174 1,120 298 263.70%
-
Tax Rate 9.89% 58.02% - -17.06% 29.29% 36.58% 39.68% -
Total Cost 18,109 11,913 10,401 11,117 16,725 13,030 14,531 15.75%
-
Net Worth 111,789 110,865 111,266 109,597 82,771 104,481 100,636 7.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,789 110,865 111,266 109,597 82,771 104,481 100,636 7.23%
NOSH 72,912 73,684 74,137 72,885 56,176 48,695 48,852 30.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.29% 2.30% -2.11% 16.66% 15.95% 7.92% 2.01% -
ROE 1.86% 0.25% -0.19% 2.03% 3.83% 1.07% 0.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 27.69 16.55 13.74 18.30 35.42 29.06 30.35 -5.91%
EPS 2.85 0.38 -0.29 3.05 5.65 2.30 0.61 178.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5332 1.5046 1.5008 1.5037 1.4734 2.1456 2.06 -17.82%
Adjusted Per Share Value based on latest NOSH - 72,885
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.98 3.01 2.52 3.29 4.91 3.49 3.66 22.72%
EPS 0.51 0.07 -0.05 0.55 0.78 0.28 0.07 274.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.2737 0.2747 0.2706 0.2044 0.258 0.2485 7.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.96 2.90 2.76 2.32 2.66 3.96 4.72 -
P/RPS 10.69 17.53 20.09 12.68 7.51 13.63 15.55 -22.05%
P/EPS 103.86 763.16 -951.72 76.07 47.08 172.17 773.77 -73.68%
EY 0.96 0.13 -0.11 1.31 2.12 0.58 0.13 277.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.93 1.84 1.54 1.81 1.85 2.29 -10.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 -
Price 3.40 2.98 3.36 2.32 2.56 4.52 4.48 -
P/RPS 12.28 18.01 24.46 12.68 7.23 15.56 14.76 -11.51%
P/EPS 119.30 784.21 -1,158.62 76.07 45.31 196.52 734.43 -70.13%
EY 0.84 0.13 -0.09 1.31 2.21 0.51 0.14 229.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.98 2.24 1.54 1.74 2.11 2.17 1.52%

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