[PERTAMA] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 136.68%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 68,484 61,118 58,786 57,268 55,045 56,754 65,170 0.73%
PBT 4,226 8,353 -1,553 657 1,830 3,934 8,998 -10.58%
Tax -834 -289 -434 228 -884 -1,077 -2,876 -16.74%
NP 3,392 8,064 -1,988 885 946 2,857 6,122 -8.37%
-
NP to SH 3,384 8,058 -1,984 876 946 2,857 6,122 -8.40%
-
Tax Rate 19.73% 3.46% - -34.70% 48.31% 27.38% 31.96% -
Total Cost 65,092 53,054 60,774 56,382 54,098 53,897 59,048 1.45%
-
Net Worth 133,447 81,830 83,619 162,556 108,168 111,756 82,712 7.33%
Dividend
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 133,447 81,830 83,619 162,556 108,168 111,756 82,712 7.33%
NOSH 122,608 72,907 72,941 73,000 73,195 72,891 56,136 12.26%
Ratio Analysis
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.95% 13.19% -3.38% 1.55% 1.72% 5.03% 9.39% -
ROE 2.54% 9.85% -2.37% 0.54% 0.88% 2.56% 7.40% -
Per Share
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 55.86 83.83 80.59 78.45 75.20 77.86 116.09 -10.26%
EPS 2.76 11.05 -2.72 1.20 1.29 3.92 10.91 -18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0884 1.1224 1.1464 2.2268 1.4778 1.5332 1.4734 -4.38%
Adjusted Per Share Value based on latest NOSH - 72,874
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.63 13.95 13.42 13.07 12.56 12.95 14.87 0.74%
EPS 0.77 1.84 -0.45 0.20 0.22 0.65 1.40 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.1867 0.1908 0.371 0.2468 0.255 0.1887 7.34%
Price Multiplier on Financial Quarter End Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.36 2.36 2.00 1.88 2.68 2.96 2.66 -
P/RPS 6.02 2.82 2.48 2.40 3.56 3.80 2.29 15.38%
P/EPS 121.74 21.35 -73.53 156.67 207.22 75.51 24.39 26.87%
EY 0.82 4.68 -1.36 0.64 0.48 1.32 4.10 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.10 1.74 0.84 1.81 1.93 1.81 8.24%
Price Multiplier on Announcement Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/11/09 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 -
Price 3.16 2.04 2.28 2.72 2.80 3.40 2.56 -
P/RPS 5.66 2.43 2.83 3.47 3.72 4.37 2.21 14.94%
P/EPS 114.49 18.46 -83.82 226.67 216.49 86.73 23.47 26.44%
EY 0.87 5.42 -1.19 0.44 0.46 1.15 4.26 -20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.82 1.99 1.22 1.89 2.22 1.74 7.85%

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