[PERTAMA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -95.01%
YoY- -85.86%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,052 49,037 41,570 30,699 47,686 46,686 42,442 13.06%
PBT 73 1,415 1,947 139 1,269 3,203 1,015 -82.62%
Tax -521 -356 -531 -98 -447 -410 -87 228.69%
NP -448 1,059 1,416 41 822 2,793 928 -
-
NP to SH -448 1,059 1,416 41 822 2,793 928 -
-
Tax Rate 713.70% 25.16% 27.27% 70.50% 35.22% 12.80% 8.57% -
Total Cost 51,500 47,978 40,154 30,658 46,864 43,893 41,514 15.40%
-
Net Worth 201,600 190,620 182,057 164,399 164,399 159,599 148,479 22.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 201,600 190,620 182,057 164,399 164,399 159,599 148,479 22.54%
NOSH 2,240,000 2,117,999 2,022,857 2,055,000 2,055,000 1,994,999 1,855,999 13.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.88% 2.16% 3.41% 0.13% 1.72% 5.98% 2.19% -
ROE -0.22% 0.56% 0.78% 0.02% 0.50% 1.75% 0.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.28 2.32 2.06 1.49 2.32 2.34 2.29 -0.29%
EPS -0.02 0.05 0.07 0.00 0.04 0.14 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 2,055,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.65 11.19 9.49 7.01 10.88 10.65 9.69 13.02%
EPS -0.10 0.24 0.32 0.01 0.19 0.64 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4601 0.435 0.4155 0.3752 0.3752 0.3642 0.3388 22.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.07 0.07 0.07 0.06 0.07 0.08 -
P/RPS 2.63 3.02 3.41 4.69 2.59 2.99 3.50 -17.30%
P/EPS -300.00 140.00 100.00 3,508.54 150.00 50.00 160.00 -
EY -0.33 0.71 1.00 0.03 0.67 2.00 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.78 0.88 0.75 0.88 1.00 -23.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 21/08/13 22/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.07 0.065 0.07 0.075 0.07 0.07 0.08 -
P/RPS 3.07 2.81 3.41 5.02 3.02 2.99 3.50 -8.34%
P/EPS -350.00 130.00 100.00 3,759.15 175.00 50.00 160.00 -
EY -0.29 0.77 1.00 0.03 0.57 2.00 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.78 0.94 0.88 0.88 1.00 -15.22%

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