[PERTAMA] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 121.12%
YoY- 481.54%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 56,028 48,392 46,258 44,884 44,758 57,958 68,058 -3.18%
PBT 7,010 -5,644 -2,356 834 1,290 4,520 2,430 19.30%
Tax -4 -484 -46 -78 -1,160 -1,684 -1,164 -61.13%
NP 7,006 -6,128 -2,402 756 130 2,836 1,266 32.97%
-
NP to SH 6,994 -6,120 -2,388 756 130 2,836 1,266 32.94%
-
Tax Rate 0.06% - - 9.35% 89.92% 37.26% 47.90% -
Total Cost 49,022 54,520 48,660 44,128 44,628 55,122 66,792 -5.02%
-
Net Worth 80,430 82,590 107,190 107,097 108,665 104,193 90,744 -1.98%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 80,430 82,590 107,190 107,097 108,665 104,193 90,744 -1.98%
NOSH 73,006 72,857 72,804 72,692 72,222 48,561 44,265 8.69%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.50% -12.66% -5.19% 1.68% 0.29% 4.89% 1.86% -
ROE 8.70% -7.41% -2.23% 0.71% 0.12% 2.72% 1.40% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 76.74 66.42 63.54 61.75 61.97 119.35 153.75 -10.93%
EPS 9.58 -8.40 -3.28 1.04 0.18 5.84 2.86 22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1017 1.1336 1.4723 1.4733 1.5046 2.1456 2.05 -9.82%
Adjusted Per Share Value based on latest NOSH - 72,742
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.83 11.95 11.42 11.08 11.05 14.31 16.80 -3.18%
EPS 1.73 -1.51 -0.59 0.19 0.03 0.70 0.31 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.2039 0.2647 0.2644 0.2683 0.2573 0.2241 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.72 1.94 2.00 2.48 2.90 3.96 3.36 -
P/RPS 3.54 2.92 3.15 4.02 4.68 3.32 2.19 8.32%
P/EPS 28.39 -23.10 -60.98 238.46 1,611.11 67.81 117.48 -21.06%
EY 3.52 -4.33 -1.64 0.42 0.06 1.47 0.85 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.71 1.36 1.68 1.93 1.85 1.64 7.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 29/11/05 22/11/04 14/11/03 27/11/02 29/11/01 -
Price 2.60 2.02 1.90 2.52 2.98 4.52 4.32 -
P/RPS 3.39 3.04 2.99 4.08 4.81 3.79 2.81 3.17%
P/EPS 27.14 -24.05 -57.93 242.31 1,655.56 77.40 151.05 -24.87%
EY 3.68 -4.16 -1.73 0.41 0.06 1.29 0.66 33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.78 1.29 1.71 1.98 2.11 2.11 1.88%

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