[PERTAMA] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 115.12%
YoY- -95.42%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,392 46,258 44,884 44,758 57,958 68,058 59,936 -3.50%
PBT -5,644 -2,356 834 1,290 4,520 2,430 3,498 -
Tax -484 -46 -78 -1,160 -1,684 -1,164 -3,468 -27.96%
NP -6,128 -2,402 756 130 2,836 1,266 30 -
-
NP to SH -6,120 -2,388 756 130 2,836 1,266 30 -
-
Tax Rate - - 9.35% 89.92% 37.26% 47.90% 99.14% -
Total Cost 54,520 48,660 44,128 44,628 55,122 66,792 59,906 -1.55%
-
Net Worth 82,590 107,190 107,097 108,665 104,193 90,744 68,000 3.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 82,590 107,190 107,097 108,665 104,193 90,744 68,000 3.29%
NOSH 72,857 72,804 72,692 72,222 48,561 44,265 50,000 6.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -12.66% -5.19% 1.68% 0.29% 4.89% 1.86% 0.05% -
ROE -7.41% -2.23% 0.71% 0.12% 2.72% 1.40% 0.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.42 63.54 61.75 61.97 119.35 153.75 119.87 -9.36%
EPS -8.40 -3.28 1.04 0.18 5.84 2.86 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1336 1.4723 1.4733 1.5046 2.1456 2.05 1.36 -2.98%
Adjusted Per Share Value based on latest NOSH - 73,684
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.95 11.42 11.08 11.05 14.31 16.80 14.80 -3.50%
EPS -1.51 -0.59 0.19 0.03 0.70 0.31 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2647 0.2644 0.2683 0.2573 0.2241 0.1679 3.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.94 2.00 2.48 2.90 3.96 3.36 5.28 -
P/RPS 2.92 3.15 4.02 4.68 3.32 2.19 4.40 -6.60%
P/EPS -23.10 -60.98 238.46 1,611.11 67.81 117.48 8,800.00 -
EY -4.33 -1.64 0.42 0.06 1.47 0.85 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 1.68 1.93 1.85 1.64 3.88 -12.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 22/11/04 14/11/03 27/11/02 29/11/01 14/12/00 -
Price 2.02 1.90 2.52 2.98 4.52 4.32 4.08 -
P/RPS 3.04 2.99 4.08 4.81 3.79 2.81 3.40 -1.84%
P/EPS -24.05 -57.93 242.31 1,655.56 77.40 151.05 6,800.00 -
EY -4.16 -1.73 0.41 0.06 1.29 0.66 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.29 1.71 1.98 2.11 2.11 3.00 -8.32%

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