[PERTAMA] YoY 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- 396.63%
YoY- 457.53%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
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 22,162 17,825 19,894 19,822 18,842 20,187 19,899 1.60%
PBT 1,640 2,760 1,657 1,671 956 2,306 4,489 -13.85%
Tax -417 -215 -84 194 -624 -228 -1,315 -15.63%
NP 1,223 2,545 1,573 1,865 332 2,078 3,174 -13.16%
-
NP to SH 1,219 2,547 1,572 1,851 332 2,078 3,174 -13.21%
-
Tax Rate 25.43% 7.79% 5.07% -11.61% 65.27% 9.89% 29.29% -
Total Cost 20,939 15,280 18,321 17,957 18,510 18,109 16,725 3.38%
-
Net Worth 134,016 81,912 83,432 162,275 106,658 111,789 82,771 7.39%
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 134,016 81,912 83,432 162,275 106,658 111,789 82,771 7.39%
NOSH 123,131 72,979 72,777 72,874 72,173 72,912 56,176 12.32%
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 5.52% 14.28% 7.91% 9.41% 1.76% 10.29% 15.95% -
ROE 0.91% 3.11% 1.88% 1.14% 0.31% 1.86% 3.83% -
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 18.00 24.42 27.34 27.20 26.11 27.69 35.42 -9.53%
EPS 0.99 3.49 2.16 2.54 0.46 2.85 5.65 -22.73%
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 5.06 4.07 4.54 4.52 4.30 4.61 4.54 1.61%
EPS 0.28 0.58 0.36 0.42 0.08 0.47 0.72 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.1869 0.1904 0.3703 0.2434 0.2551 0.1889 7.39%
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 18.67 9.66 7.32 6.91 10.27 10.69 7.51 14.43%
P/EPS 339.39 67.62 92.59 74.02 582.61 103.86 47.08 33.97%
EY 0.29 1.48 1.08 1.35 0.17 0.96 2.12 -25.51%
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 17.56 8.35 8.34 10.00 10.73 12.28 7.23 14.04%
P/EPS 319.19 58.45 105.56 107.09 608.70 119.30 45.31 33.51%
EY 0.31 1.71 0.95 0.93 0.16 0.84 2.21 -25.23%
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