[PERTAMA] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -73.92%
YoY- -84.02%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 17,825 19,894 19,822 18,842 20,187 19,899 41,555 -13.15%
PBT 2,760 1,657 1,671 956 2,306 4,489 5,583 -11.07%
Tax -215 -84 194 -624 -228 -1,315 -1,677 -28.97%
NP 2,545 1,573 1,865 332 2,078 3,174 3,906 -6.88%
-
NP to SH 2,547 1,572 1,851 332 2,078 3,174 3,906 -6.87%
-
Tax Rate 7.79% 5.07% -11.61% 65.27% 9.89% 29.29% 30.04% -
Total Cost 15,280 18,321 17,957 18,510 18,109 16,725 37,649 -13.94%
-
Net Worth 81,912 83,432 162,275 106,658 111,789 82,771 90,309 -1.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 81,912 83,432 162,275 106,658 111,789 82,771 90,309 -1.61%
NOSH 72,979 72,777 72,874 72,173 72,912 56,176 44,487 8.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.28% 7.91% 9.41% 1.76% 10.29% 15.95% 9.40% -
ROE 3.11% 1.88% 1.14% 0.31% 1.86% 3.83% 4.33% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.42 27.34 27.20 26.11 27.69 35.42 93.41 -20.02%
EPS 3.49 2.16 2.54 0.46 2.85 5.65 8.78 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1224 1.1464 2.2268 1.4778 1.5332 1.4734 2.03 -9.40%
Adjusted Per Share Value based on latest NOSH - 72,173
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.07 4.54 4.52 4.30 4.61 4.54 9.48 -13.13%
EPS 0.58 0.36 0.42 0.08 0.47 0.72 0.89 -6.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1904 0.3703 0.2434 0.2551 0.1889 0.2061 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.36 2.00 1.88 2.68 2.96 2.66 4.52 -
P/RPS 9.66 7.32 6.91 10.27 10.69 7.51 4.84 12.20%
P/EPS 67.62 92.59 74.02 582.61 103.86 47.08 51.48 4.64%
EY 1.48 1.08 1.35 0.17 0.96 2.12 1.94 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.74 0.84 1.81 1.93 1.81 2.23 -0.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 27/02/02 -
Price 2.04 2.28 2.72 2.80 3.40 2.56 5.04 -
P/RPS 8.35 8.34 10.00 10.73 12.28 7.23 5.40 7.53%
P/EPS 58.45 105.56 107.09 608.70 119.30 45.31 57.40 0.30%
EY 1.71 0.95 0.93 0.16 0.84 2.21 1.74 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.99 1.22 1.89 2.22 1.74 2.48 -5.02%

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