[PERTAMA] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 2170.0%
YoY- 165.33%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 59,308 57,965 58,241 60,131 59,151 59,212 58,464 0.95%
PBT -27,201 -26,865 -25,557 743 28 1,993 1,623 -
Tax -107 177 112 713 -105 -170 -121 -7.86%
NP -27,308 -26,688 -25,445 1,456 -77 1,823 1,502 -
-
NP to SH -27,306 -26,684 -25,440 1,449 -70 1,827 1,502 -
-
Tax Rate - - - -95.96% 375.00% 8.53% 7.46% -
Total Cost 86,616 84,653 83,686 58,675 59,228 57,389 56,962 32.19%
-
Net Worth 82,600 83,327 83,615 162,275 106,827 108,219 108,169 -16.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 82,600 83,327 83,615 162,275 106,827 108,219 108,169 -16.44%
NOSH 72,865 72,851 72,937 72,874 72,558 73,076 72,660 0.18%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -46.04% -46.04% -43.69% 2.42% -0.13% 3.08% 2.57% -
ROE -33.06% -32.02% -30.43% 0.89% -0.07% 1.69% 1.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 81.39 79.57 79.85 82.51 81.52 81.03 80.46 0.76%
EPS -37.47 -36.63 -34.88 1.99 -0.10 2.50 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1336 1.1438 1.1464 2.2268 1.4723 1.4809 1.4887 -16.59%
Adjusted Per Share Value based on latest NOSH - 72,874
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.64 14.31 14.38 14.85 14.61 14.62 14.44 0.92%
EPS -6.74 -6.59 -6.28 0.36 -0.02 0.45 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.2057 0.2065 0.4007 0.2638 0.2672 0.2671 -16.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.94 2.40 3.00 1.88 2.00 1.96 2.50 -
P/RPS 2.38 3.02 3.76 2.28 2.45 2.42 3.11 -16.32%
P/EPS -5.18 -6.55 -8.60 94.55 -2,073.09 78.40 120.94 -
EY -19.32 -15.26 -11.63 1.06 -0.05 1.28 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.10 2.62 0.84 1.36 1.32 1.68 1.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 31/05/06 21/03/06 29/11/05 25/08/05 30/05/05 -
Price 2.02 2.16 1.94 2.72 1.90 2.00 2.00 -
P/RPS 2.48 2.71 2.43 3.30 2.33 2.47 2.49 -0.26%
P/EPS -5.39 -5.90 -5.56 136.80 -1,969.44 80.00 96.75 -
EY -18.55 -16.96 -17.98 0.73 -0.05 1.25 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.89 1.69 1.22 1.29 1.35 1.34 20.81%

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