[PERTAMA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -83.36%
YoY- -260.72%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 157,462 166,763 74,095 67,870 63,599 59,380 60,131 15.32%
PBT 4,082 18,251 -5,846 -3,105 -3,619 -27,215 743 28.69%
Tax -983 -1,467 -59,298 -943 673 -385 713 -
NP 3,099 16,784 -65,144 -4,048 -2,946 -27,600 1,456 11.83%
-
NP to SH 3,099 16,784 -65,143 -4,034 -2,942 -27,585 1,449 11.91%
-
Tax Rate 24.08% 8.04% - - - - -95.96% -
Total Cost 154,363 149,979 139,239 71,918 66,545 86,980 58,675 15.39%
-
Net Worth 159,599 154,643 40,368 134,016 81,912 83,432 162,275 -0.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,599 154,643 40,368 134,016 81,912 83,432 162,275 -0.24%
NOSH 1,994,999 1,933,043 1,009,218 123,131 72,979 72,777 72,874 63.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.97% 10.06% -87.92% -5.96% -4.63% -46.48% 2.42% -
ROE 1.94% 10.85% -161.37% -3.01% -3.59% -33.06% 0.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.89 8.63 7.34 55.12 87.15 81.59 82.51 -29.36%
EPS 0.16 0.87 -6.45 -3.28 -4.03 -37.90 1.99 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.04 1.0884 1.1224 1.1464 2.2268 -38.89%
Adjusted Per Share Value based on latest NOSH - 123,131
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.88 41.18 18.30 16.76 15.70 14.66 14.85 15.31%
EPS 0.77 4.14 -16.08 -1.00 -0.73 -6.81 0.36 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3941 0.3818 0.0997 0.3309 0.2023 0.206 0.4007 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 -
Price 0.07 0.08 0.14 3.36 2.36 2.00 1.88 -
P/RPS 0.89 0.93 1.91 6.10 2.71 2.45 2.28 -13.00%
P/EPS 45.06 9.21 -2.17 -102.56 -58.54 -5.28 94.55 -10.39%
EY 2.22 10.85 -46.11 -0.98 -1.71 -18.95 1.06 11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 3.50 3.09 2.10 1.74 0.84 0.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 CAGR
Date 21/11/12 18/11/11 19/11/10 26/11/09 28/02/08 12/02/07 21/03/06 -
Price 0.07 0.11 0.16 3.16 2.04 2.28 2.72 -
P/RPS 0.89 1.28 2.18 5.73 2.34 2.79 3.30 -17.63%
P/EPS 45.06 12.67 -2.48 -96.45 -50.60 -6.02 136.80 -15.16%
EY 2.22 7.89 -40.34 -1.04 -1.98 -16.62 0.73 17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.38 4.00 2.90 1.82 1.99 1.22 -4.72%

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