[PERTAMA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.65%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 185,635 161,519 172,075 166,641 152,676 198,399 22,721 41.87%
PBT 3,230 1,966 4,731 6,558 5,539 8,966 419 40.50%
Tax -1,517 -919 -1,706 -1,486 -787 -3,087 -57,881 -45.46%
NP 1,713 1,047 3,025 5,072 4,752 5,879 -57,462 -
-
NP to SH 1,713 1,047 3,025 5,072 4,752 5,879 -57,465 -
-
Tax Rate 46.97% 46.74% 36.06% 22.66% 14.21% 34.43% 13,814.08% -
Total Cost 183,922 160,472 169,050 161,569 147,924 192,520 80,183 14.82%
-
Net Worth 0 213,950 194,220 182,057 148,479 163,399 -2,359 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 0 213,950 194,220 182,057 148,479 163,399 -2,359 -
NOSH 2,046,666 1,945,000 2,157,999 2,022,857 1,855,999 2,042,500 30,679 101.25%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.92% 0.65% 1.76% 3.04% 3.11% 2.96% -252.90% -
ROE 0.00% 0.49% 1.56% 2.79% 3.20% 3.60% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.07 8.30 7.97 8.24 8.23 9.71 74.06 -29.50%
EPS 0.08 0.05 0.14 0.25 0.26 0.29 -187.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.11 0.09 0.09 0.08 0.08 -0.0769 -
Adjusted Per Share Value based on latest NOSH - 2,022,857
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.36 36.86 39.27 38.03 34.84 45.27 5.18 41.89%
EPS 0.39 0.24 0.69 1.16 1.08 1.34 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4882 0.4432 0.4155 0.3388 0.3729 -0.0054 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.045 0.06 0.065 0.07 0.08 0.12 0.64 -
P/RPS 0.50 0.72 0.82 0.85 0.97 1.24 0.86 -8.63%
P/EPS 53.77 111.46 46.37 27.92 31.25 41.69 -0.34 -
EY 1.86 0.90 2.16 3.58 3.20 2.40 -292.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.72 0.78 1.00 1.50 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 14/08/15 29/08/14 21/08/13 29/08/12 19/08/11 03/08/10 -
Price 0.05 0.05 0.07 0.07 0.08 0.10 0.24 -
P/RPS 0.55 0.60 0.88 0.85 0.97 1.03 0.32 9.43%
P/EPS 59.74 92.88 49.94 27.92 31.25 34.74 -0.13 -
EY 1.67 1.08 2.00 3.58 3.20 2.88 -780.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.78 0.78 1.00 1.25 0.00 -

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