[PERTAMA] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -25.27%
YoY- -28.3%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 185,586 119,963 128,094 117,123 121,306 115,934 110,056 8.36%
PBT -2,790 1,853 2,402 2,904 3,501 4,625 8,574 -
Tax -1,162 -770 -1,112 -1,100 -985 -614 -713 7.79%
NP -3,952 1,083 1,290 1,804 2,516 4,011 7,861 -
-
NP to SH -3,952 1,083 1,290 1,804 2,516 4,011 7,861 -
-
Tax Rate - 41.55% 46.29% 37.88% 28.13% 13.28% 8.32% -
Total Cost 189,538 118,880 126,804 115,319 118,790 111,923 102,195 9.96%
-
Net Worth 175,968 217,194 221,142 180,399 174,184 160,439 157,219 1.74%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 175,968 217,194 221,142 180,399 174,184 160,439 157,219 1.74%
NOSH 394,899 1,974,496 1,842,857 2,004,444 1,935,384 2,005,499 1,965,249 -21.86%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.13% 0.90% 1.01% 1.54% 2.07% 3.46% 7.14% -
ROE -2.25% 0.50% 0.58% 1.00% 1.44% 2.50% 5.00% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.37 6.08 6.95 5.84 6.27 5.78 5.60 26.89%
EPS -0.56 0.05 0.07 0.09 0.13 0.20 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.11 0.12 0.09 0.09 0.08 0.08 19.14%
Adjusted Per Share Value based on latest NOSH - 2,033,333
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.82 29.62 31.63 28.92 29.95 28.63 27.17 8.36%
EPS -0.98 0.27 0.32 0.45 0.62 0.99 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.5363 0.546 0.4454 0.4301 0.3961 0.3882 1.74%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.46 0.055 0.045 0.075 0.07 0.07 0.08 -
P/RPS 1.74 0.91 0.65 1.28 1.12 1.21 1.43 3.06%
P/EPS -81.93 100.27 64.29 83.33 53.85 35.00 20.00 -
EY -1.22 1.00 1.56 1.20 1.86 2.86 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.50 0.38 0.83 0.78 0.88 1.00 9.82%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/05/18 28/11/16 16/11/15 18/11/14 29/11/13 21/11/12 18/11/11 -
Price 0.44 0.095 0.045 0.065 0.065 0.07 0.11 -
P/RPS 1.67 1.56 0.65 1.11 1.04 1.21 1.96 -2.43%
P/EPS -78.37 173.20 64.29 72.22 50.00 35.00 27.50 -
EY -1.28 0.58 1.56 1.38 2.00 2.86 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.86 0.38 0.72 0.72 0.88 1.38 3.81%

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