[PERTAMA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 104.43%
YoY- 104.49%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 166,763 198,399 162,386 130,307 74,095 22,721 34,799 183.97%
PBT 18,251 8,966 6,825 5,472 -5,846 419 1,705 385.00%
Tax -1,467 -3,087 -2,809 -2,588 -59,298 -57,881 -57,881 -91.35%
NP 16,784 5,879 4,016 2,884 -65,144 -57,462 -56,176 -
-
NP to SH 16,784 5,879 4,016 2,884 -65,143 -57,465 -56,179 -
-
Tax Rate 8.04% 34.43% 41.16% 47.30% - 13,814.08% 3,394.78% -
Total Cost 149,979 192,520 158,370 127,423 139,239 80,183 90,975 39.51%
-
Net Worth 154,643 163,399 134,959 112,918 40,368 -2,359 -1,539 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 154,643 163,399 134,959 112,918 40,368 -2,359 -1,539 -
NOSH 1,933,043 2,042,500 1,927,999 1,613,125 1,009,218 30,679 30,545 1484.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.06% 2.96% 2.47% 2.21% -87.92% -252.90% -161.43% -
ROE 10.85% 3.60% 2.98% 2.55% -161.37% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.63 9.71 8.42 8.08 7.34 74.06 113.93 -82.06%
EPS 0.87 0.29 0.21 0.18 -6.45 -187.31 -183.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.04 -0.0769 -0.0504 -
Adjusted Per Share Value based on latest NOSH - 1,613,125
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.06 45.27 37.06 29.74 16.91 5.18 7.94 184.02%
EPS 3.83 1.34 0.92 0.66 -14.87 -13.11 -12.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3529 0.3729 0.308 0.2577 0.0921 -0.0054 -0.0035 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.12 0.14 0.12 0.14 0.64 1.00 -
P/RPS 0.93 1.24 1.66 1.49 1.91 0.86 0.88 3.74%
P/EPS 9.21 41.69 67.21 67.12 -2.17 -0.34 -0.54 -
EY 10.85 2.40 1.49 1.49 -46.11 -292.67 -183.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 2.00 1.71 3.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 03/08/10 20/05/10 -
Price 0.11 0.10 0.12 0.14 0.16 0.24 0.87 -
P/RPS 1.28 1.03 1.42 1.73 2.18 0.32 0.76 41.51%
P/EPS 12.67 34.74 57.61 78.31 -2.48 -0.13 -0.47 -
EY 7.89 2.88 1.74 1.28 -40.34 -780.45 -211.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.71 2.00 4.00 0.00 0.00 -

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