[PERTAMA] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 11.89%
YoY- -81.6%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,575 62,218 70,300 91,956 97,672 97,006 96,901 -29.39%
PBT 8,132 8,648 7,156 8,250 7,123 7,205 15,127 -33.96%
Tax -1,830 -1,833 -1,416 -1,778 -1,339 -1,518 -2,005 -5.92%
NP 6,302 6,815 5,740 6,472 5,784 5,687 13,122 -38.75%
-
NP to SH 6,302 6,815 5,740 6,472 5,784 5,687 13,122 -38.75%
-
Tax Rate 22.50% 21.20% 19.79% 21.55% 18.80% 21.07% 13.25% -
Total Cost 51,273 55,403 64,560 85,484 91,888 91,319 83,779 -27.98%
-
Net Worth 111,266 109,597 82,771 104,481 100,636 93,292 90,309 14.97%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 111,266 109,597 82,771 104,481 100,636 93,292 90,309 14.97%
NOSH 74,137 72,885 56,176 48,695 48,852 45,375 44,487 40.69%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.95% 10.95% 8.17% 7.04% 5.92% 5.86% 13.54% -
ROE 5.66% 6.22% 6.93% 6.19% 5.75% 6.10% 14.53% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.66 85.36 125.14 188.84 199.93 213.79 217.82 -49.81%
EPS 8.50 9.35 10.22 13.29 11.84 12.53 29.50 -56.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5008 1.5037 1.4734 2.1456 2.06 2.056 2.03 -18.28%
Adjusted Per Share Value based on latest NOSH - 48,695
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.22 15.36 17.36 22.71 24.12 23.95 23.93 -29.38%
EPS 1.56 1.68 1.42 1.60 1.43 1.40 3.24 -38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2747 0.2706 0.2044 0.258 0.2485 0.2304 0.223 14.95%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.76 2.32 2.66 3.96 4.72 5.24 4.52 -
P/RPS 3.55 2.72 2.13 2.10 2.36 2.45 2.08 42.95%
P/EPS 32.47 24.81 26.03 29.80 39.87 41.81 15.32 65.22%
EY 3.08 4.03 3.84 3.36 2.51 2.39 6.53 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.54 1.81 1.85 2.29 2.55 2.23 -12.05%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 31/05/02 27/02/02 -
Price 3.36 2.32 2.56 4.52 4.48 4.92 5.04 -
P/RPS 4.33 2.72 2.05 2.39 2.24 2.30 2.31 52.20%
P/EPS 39.53 24.81 25.05 34.01 37.84 39.26 17.09 75.16%
EY 2.53 4.03 3.99 2.94 2.64 2.55 5.85 -42.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.54 1.74 2.11 2.17 2.39 2.48 -6.57%

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