[PERTAMA] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -11.31%
YoY- -56.26%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 55,618 57,575 62,218 70,300 91,956 97,672 97,006 -30.96%
PBT 7,033 8,132 8,648 7,156 8,250 7,123 7,205 -1.59%
Tax -1,571 -1,830 -1,833 -1,416 -1,778 -1,339 -1,518 2.31%
NP 5,462 6,302 6,815 5,740 6,472 5,784 5,687 -2.65%
-
NP to SH 5,462 6,302 6,815 5,740 6,472 5,784 5,687 -2.65%
-
Tax Rate 22.34% 22.50% 21.20% 19.79% 21.55% 18.80% 21.07% -
Total Cost 50,156 51,273 55,403 64,560 85,484 91,888 91,319 -32.90%
-
Net Worth 110,865 111,266 109,597 82,771 104,481 100,636 93,292 12.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 110,865 111,266 109,597 82,771 104,481 100,636 93,292 12.18%
NOSH 73,684 74,137 72,885 56,176 48,695 48,852 45,375 38.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.82% 10.95% 10.95% 8.17% 7.04% 5.92% 5.86% -
ROE 4.93% 5.66% 6.22% 6.93% 6.19% 5.75% 6.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.48 77.66 85.36 125.14 188.84 199.93 213.79 -50.01%
EPS 7.41 8.50 9.35 10.22 13.29 11.84 12.53 -29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5046 1.5008 1.5037 1.4734 2.1456 2.06 2.056 -18.77%
Adjusted Per Share Value based on latest NOSH - 56,176
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.69 13.14 14.20 16.04 20.98 22.29 22.14 -30.97%
EPS 1.25 1.44 1.56 1.31 1.48 1.32 1.30 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2539 0.2501 0.1889 0.2384 0.2297 0.2129 12.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.90 2.76 2.32 2.66 3.96 4.72 5.24 -
P/RPS 3.84 3.55 2.72 2.13 2.10 2.36 2.45 34.89%
P/EPS 39.12 32.47 24.81 26.03 29.80 39.87 41.81 -4.33%
EY 2.56 3.08 4.03 3.84 3.36 2.51 2.39 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.84 1.54 1.81 1.85 2.29 2.55 -16.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 31/05/02 -
Price 2.98 3.36 2.32 2.56 4.52 4.48 4.92 -
P/RPS 3.95 4.33 2.72 2.05 2.39 2.24 2.30 43.36%
P/EPS 40.20 39.53 24.81 25.05 34.01 37.84 39.26 1.58%
EY 2.49 2.53 4.03 3.99 2.94 2.64 2.55 -1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.24 1.54 1.74 2.11 2.17 2.39 -11.78%

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