[PERTAMA] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -13.33%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 59,308 59,151 59,428 55,618 91,956 94,142 94,696 -7.49%
PBT -27,201 28 853 7,033 8,250 37,716 -9,675 18.79%
Tax -107 -105 -1,325 -1,571 -1,778 -2,534 15,874 -
NP -27,308 -77 -472 5,462 6,472 35,182 6,199 -
-
NP to SH -27,306 -70 -472 5,462 6,472 35,182 -11,283 15.86%
-
Tax Rate - 375.00% 155.33% 22.34% 21.55% 6.72% - -
Total Cost 86,616 59,228 59,900 50,156 85,484 58,960 88,497 -0.35%
-
Net Worth 82,600 106,827 107,172 110,865 104,481 90,367 60,122 5.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 82,600 106,827 107,172 110,865 104,481 90,367 60,122 5.43%
NOSH 72,865 72,558 72,742 73,684 48,695 44,081 44,207 8.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -46.04% -0.13% -0.79% 9.82% 7.04% 37.37% 6.55% -
ROE -33.06% -0.07% -0.44% 4.93% 6.19% 38.93% -18.77% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 81.39 81.52 81.70 75.48 188.84 213.56 214.21 -14.88%
EPS -37.47 -0.10 -0.65 7.41 13.29 79.81 -25.52 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1336 1.4723 1.4733 1.5046 2.1456 2.05 1.36 -2.98%
Adjusted Per Share Value based on latest NOSH - 73,684
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.64 14.61 14.67 13.73 22.71 23.24 23.38 -7.50%
EPS -6.74 -0.02 -0.12 1.35 1.60 8.69 -2.79 15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.2638 0.2646 0.2737 0.258 0.2231 0.1485 5.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.94 2.00 2.48 2.90 3.96 3.36 5.28 -
P/RPS 2.38 2.45 3.04 3.84 2.10 1.57 2.46 -0.54%
P/EPS -5.18 -2,073.09 -382.21 39.12 29.80 4.21 -20.69 -20.60%
EY -19.32 -0.05 -0.26 2.56 3.36 23.75 -4.83 25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 1.68 1.93 1.85 1.64 3.88 -12.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 22/11/04 14/11/03 27/11/02 29/11/01 14/12/00 -
Price 2.02 1.90 2.52 2.98 4.52 4.32 4.08 -
P/RPS 2.48 2.33 3.08 3.95 2.39 2.02 1.90 4.53%
P/EPS -5.39 -1,969.44 -388.37 40.20 34.01 5.41 -15.99 -16.56%
EY -18.55 -0.05 -0.26 2.49 2.94 18.47 -6.26 19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.29 1.71 1.98 2.11 2.11 3.00 -8.32%

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