[PERTAMA] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 18.73%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 55,906 55,618 57,575 62,218 70,300 91,956 97,672 -30.99%
PBT 4,850 7,033 8,132 8,648 7,156 8,250 7,123 -22.54%
Tax -484 -1,571 -1,830 -1,833 -1,416 -1,778 -1,339 -49.16%
NP 4,366 5,462 6,302 6,815 5,740 6,472 5,784 -17.05%
-
NP to SH 4,366 5,462 6,302 6,815 5,740 6,472 5,784 -17.05%
-
Tax Rate 9.98% 22.34% 22.50% 21.20% 19.79% 21.55% 18.80% -
Total Cost 51,540 50,156 51,273 55,403 64,560 85,484 91,888 -31.91%
-
Net Worth 111,789 110,865 111,266 109,597 82,771 104,481 100,636 7.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,789 110,865 111,266 109,597 82,771 104,481 100,636 7.23%
NOSH 72,912 73,684 74,137 72,885 56,176 48,695 48,852 30.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.81% 9.82% 10.95% 10.95% 8.17% 7.04% 5.92% -
ROE 3.91% 4.93% 5.66% 6.22% 6.93% 6.19% 5.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 76.68 75.48 77.66 85.36 125.14 188.84 199.93 -47.11%
EPS 5.99 7.41 8.50 9.35 10.22 13.29 11.84 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5332 1.5046 1.5008 1.5037 1.4734 2.1456 2.06 -17.82%
Adjusted Per Share Value based on latest NOSH - 72,885
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.80 13.73 14.22 15.36 17.36 22.71 24.12 -31.01%
EPS 1.08 1.35 1.56 1.68 1.42 1.60 1.43 -17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.2737 0.2747 0.2706 0.2044 0.258 0.2485 7.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.96 2.90 2.76 2.32 2.66 3.96 4.72 -
P/RPS 3.86 3.84 3.55 2.72 2.13 2.10 2.36 38.69%
P/EPS 49.43 39.12 32.47 24.81 26.03 29.80 39.87 15.36%
EY 2.02 2.56 3.08 4.03 3.84 3.36 2.51 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.93 1.84 1.54 1.81 1.85 2.29 -10.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 26/08/03 30/05/03 25/02/03 27/11/02 28/08/02 -
Price 3.40 2.98 3.36 2.32 2.56 4.52 4.48 -
P/RPS 4.43 3.95 4.33 2.72 2.05 2.39 2.24 57.36%
P/EPS 56.78 40.20 39.53 24.81 25.05 34.01 37.84 30.97%
EY 1.76 2.49 2.53 4.03 3.99 2.94 2.64 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.98 2.24 1.54 1.74 2.11 2.17 1.52%

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