[PERTAMA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.15%
YoY- -26.95%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 172,358 168,992 166,641 167,513 163,620 157,462 152,676 8.39%
PBT 3,574 4,770 6,558 5,626 5,894 4,082 5,539 -25.26%
Tax -1,506 -1,432 -1,486 -1,042 -1,061 -983 -787 53.95%
NP 2,068 3,338 5,072 4,584 4,833 3,099 4,752 -42.48%
-
NP to SH 2,068 3,338 5,072 4,584 4,833 3,099 4,752 -42.48%
-
Tax Rate 42.14% 30.02% 22.66% 18.52% 18.00% 24.08% 14.21% -
Total Cost 170,290 165,654 161,569 162,929 158,787 154,363 147,924 9.81%
-
Net Worth 201,600 190,620 182,057 164,399 164,399 159,599 148,479 22.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 201,600 190,620 182,057 164,399 164,399 159,599 148,479 22.54%
NOSH 2,240,000 2,117,999 2,022,857 2,055,000 2,055,000 1,994,999 1,855,999 13.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.20% 1.98% 3.04% 2.74% 2.95% 1.97% 3.11% -
ROE 1.03% 1.75% 2.79% 2.79% 2.94% 1.94% 3.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.69 7.98 8.24 8.15 7.96 7.89 8.23 -4.41%
EPS 0.09 0.16 0.25 0.22 0.24 0.16 0.26 -50.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 2,055,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.56 41.73 41.15 41.36 40.40 38.88 37.70 8.39%
EPS 0.51 0.82 1.25 1.13 1.19 0.77 1.17 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4978 0.4707 0.4495 0.4059 0.4059 0.3941 0.3666 22.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.07 0.07 0.07 0.06 0.07 0.08 -
P/RPS 0.78 0.88 0.85 0.86 0.75 0.89 0.97 -13.49%
P/EPS 64.99 44.42 27.92 31.38 25.51 45.06 31.25 62.71%
EY 1.54 2.25 3.58 3.19 3.92 2.22 3.20 -38.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.78 0.88 0.75 0.88 1.00 -23.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 21/08/13 22/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.07 0.065 0.07 0.075 0.07 0.07 0.08 -
P/RPS 0.91 0.81 0.85 0.92 0.88 0.89 0.97 -4.15%
P/EPS 75.82 41.24 27.92 33.62 29.76 45.06 31.25 80.26%
EY 1.32 2.42 3.58 2.97 3.36 2.22 3.20 -44.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.78 0.94 0.88 0.88 1.00 -15.22%

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