[PERTAMA] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 138.55%
YoY- 127.05%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 19,822 12,429 10,700 17,180 18,842 12,490 9,952 58.10%
PBT 1,671 -669 -509 250 956 1,296 -879 -
Tax 194 42 -65 542 -624 -23 -16 -
NP 1,865 -627 -574 792 332 1,273 -895 -
-
NP to SH 1,851 -624 -570 792 332 1,273 -895 -
-
Tax Rate -11.61% - - -216.80% 65.27% 1.77% - -
Total Cost 17,957 13,056 11,274 16,388 18,510 11,217 10,847 39.81%
-
Net Worth 162,275 106,827 108,219 108,169 106,658 107,172 105,930 32.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 162,275 106,827 108,219 108,169 106,658 107,172 105,930 32.78%
NOSH 72,874 72,558 73,076 72,660 72,173 72,742 72,764 0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.41% -5.04% -5.36% 4.61% 1.76% 10.19% -8.99% -
ROE 1.14% -0.58% -0.53% 0.73% 0.31% 1.19% -0.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.20 17.13 14.64 23.64 26.11 17.17 13.68 57.92%
EPS 2.54 -0.86 -0.79 1.09 0.46 1.75 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2268 1.4723 1.4809 1.4887 1.4778 1.4733 1.4558 32.65%
Adjusted Per Share Value based on latest NOSH - 72,660
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.89 3.07 2.64 4.24 4.65 3.08 2.46 57.89%
EPS 0.46 -0.15 -0.14 0.20 0.08 0.31 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.2638 0.2672 0.2671 0.2634 0.2646 0.2616 32.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.88 2.00 1.96 2.50 2.68 2.48 2.50 -
P/RPS 6.91 11.68 13.39 10.57 10.27 14.44 18.28 -47.62%
P/EPS 74.02 -232.56 -251.28 229.36 582.61 141.71 -203.25 -
EY 1.35 -0.43 -0.40 0.44 0.17 0.71 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.36 1.32 1.68 1.81 1.68 1.72 -37.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 29/11/05 25/08/05 30/05/05 28/02/05 22/11/04 20/08/04 -
Price 2.72 1.90 2.00 2.00 2.80 2.52 2.40 -
P/RPS 10.00 11.09 13.66 8.46 10.73 14.68 17.55 -31.19%
P/EPS 107.09 -220.93 -256.41 183.49 608.70 144.00 -195.12 -
EY 0.93 -0.45 -0.39 0.55 0.16 0.69 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.35 1.34 1.89 1.71 1.65 -18.18%

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