[PERTAMA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 46.39%
YoY- 110.23%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 146,249 151,584 166,763 198,399 162,386 130,307 74,095 57.28%
PBT 7,253 8,031 18,251 8,966 6,825 5,472 -5,846 -
Tax -978 -1,082 -1,467 -3,087 -2,809 -2,588 -59,298 -93.50%
NP 6,275 6,949 16,784 5,879 4,016 2,884 -65,144 -
-
NP to SH 6,275 6,949 16,784 5,879 4,016 2,884 -65,143 -
-
Tax Rate 13.48% 13.47% 8.04% 34.43% 41.16% 47.30% - -
Total Cost 139,974 144,635 149,979 192,520 158,370 127,423 139,239 0.35%
-
Net Worth 231,999 145,919 154,643 163,399 134,959 112,918 40,368 220.50%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,999 145,919 154,643 163,399 134,959 112,918 40,368 220.50%
NOSH 2,900,000 1,823,999 1,933,043 2,042,500 1,927,999 1,613,125 1,009,218 101.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.29% 4.58% 10.06% 2.96% 2.47% 2.21% -87.92% -
ROE 2.70% 4.76% 10.85% 3.60% 2.98% 2.55% -161.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.04 8.31 8.63 9.71 8.42 8.08 7.34 -22.15%
EPS 0.22 0.38 0.87 0.29 0.21 0.18 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.07 0.07 0.04 58.67%
Adjusted Per Share Value based on latest NOSH - 2,042,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.37 34.59 38.06 45.27 37.06 29.74 16.91 57.26%
EPS 1.43 1.59 3.83 1.34 0.92 0.66 -14.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.333 0.3529 0.3729 0.308 0.2577 0.0921 220.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.08 0.12 0.14 0.12 0.14 -
P/RPS 1.78 1.08 0.93 1.24 1.66 1.49 1.91 -4.58%
P/EPS 41.59 23.62 9.21 41.69 67.21 67.12 -2.17 -
EY 2.40 4.23 10.85 2.40 1.49 1.49 -46.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.00 1.50 2.00 1.71 3.50 -52.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 -
Price 0.08 0.10 0.11 0.10 0.12 0.14 0.16 -
P/RPS 1.59 1.20 1.28 1.03 1.42 1.73 2.18 -18.95%
P/EPS 36.97 26.25 12.67 34.74 57.61 78.31 -2.48 -
EY 2.70 3.81 7.89 2.88 1.74 1.28 -40.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.38 1.25 1.71 2.00 4.00 -60.28%

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