[PERTAMA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -55.17%
YoY- -59.38%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 161,519 166,274 159,841 168,175 172,075 170,617 172,358 -4.24%
PBT 1,966 3,468 4,087 2,977 4,731 5,198 3,574 -32.93%
Tax -919 -1,276 -1,338 -1,621 -1,706 -1,836 -1,506 -28.12%
NP 1,047 2,192 2,749 1,356 3,025 3,362 2,068 -36.55%
-
NP to SH 1,047 2,192 2,749 1,356 3,025 3,362 2,068 -36.55%
-
Tax Rate 46.74% 36.79% 32.74% 54.45% 36.06% 35.32% 42.14% -
Total Cost 160,472 164,082 157,092 166,819 169,050 167,255 170,290 -3.89%
-
Net Worth 213,950 194,500 188,999 183,000 194,220 171,642 201,600 4.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 213,950 194,500 188,999 183,000 194,220 171,642 201,600 4.05%
NOSH 1,945,000 1,945,000 1,889,999 2,033,333 2,157,999 1,907,142 2,240,000 -9.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.65% 1.32% 1.72% 0.81% 1.76% 1.97% 1.20% -
ROE 0.49% 1.13% 1.45% 0.74% 1.56% 1.96% 1.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.30 8.55 8.46 8.27 7.97 8.95 7.69 5.23%
EPS 0.05 0.11 0.15 0.07 0.14 0.18 0.09 -32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.09 0.09 0.09 0.09 14.35%
Adjusted Per Share Value based on latest NOSH - 2,033,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.88 41.06 39.47 41.52 42.49 42.13 42.56 -4.25%
EPS 0.26 0.54 0.68 0.33 0.75 0.83 0.51 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5283 0.4802 0.4667 0.4519 0.4796 0.4238 0.4978 4.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.06 0.06 0.06 0.075 0.065 0.06 0.06 -
P/RPS 0.72 0.70 0.71 0.91 0.82 0.67 0.78 -5.21%
P/EPS 111.46 53.24 41.25 112.46 46.37 34.04 64.99 43.42%
EY 0.90 1.88 2.42 0.89 2.16 2.94 1.54 -30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.60 0.83 0.72 0.67 0.67 -12.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 19/05/15 27/02/15 18/11/14 29/08/14 16/05/14 28/02/14 -
Price 0.05 0.06 0.065 0.065 0.07 0.06 0.07 -
P/RPS 0.60 0.70 0.77 0.79 0.88 0.67 0.91 -24.30%
P/EPS 92.88 53.24 44.69 97.47 49.94 34.04 75.82 14.53%
EY 1.08 1.88 2.24 1.03 2.00 2.94 1.32 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.65 0.72 0.78 0.67 0.78 -30.76%

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