[PERTAMA] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 113.47%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 126,632 155,788 177,498 170,812 168,175 168,992 157,462 -3.29%
PBT 7,465 -3,213 3,461 3,585 2,977 4,770 4,082 9.72%
Tax -2,435 -1,119 -1,585 -1,350 -1,621 -1,432 -983 14.97%
NP 5,030 -4,332 1,876 2,235 1,356 3,338 3,099 7.73%
-
NP to SH 5,030 -4,332 1,876 2,235 1,356 3,338 3,099 7.73%
-
Tax Rate 32.62% - 45.80% 37.66% 54.45% 30.02% 24.08% -
Total Cost 121,602 160,120 175,622 168,577 166,819 165,654 154,363 -3.60%
-
Net Worth 181,653 175,968 217,194 231,199 183,000 190,620 159,599 2.01%
Dividend
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 181,653 175,968 217,194 231,199 183,000 190,620 159,599 2.01%
NOSH 394,899 394,899 1,974,496 1,926,666 2,033,333 2,117,999 1,994,999 -22.05%
Ratio Analysis
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.97% -2.78% 1.06% 1.31% 0.81% 1.98% 1.97% -
ROE 2.77% -2.46% 0.86% 0.97% 0.74% 1.75% 1.94% -
Per Share
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.07 22.13 8.99 8.87 8.27 7.98 7.89 24.07%
EPS 1.27 -0.62 0.10 0.12 0.07 0.16 0.16 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.25 0.11 0.12 0.09 0.09 0.08 30.87%
Adjusted Per Share Value based on latest NOSH - 1,926,666
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.90 35.55 40.51 38.98 38.38 38.56 35.93 -3.29%
EPS 1.15 -0.99 0.43 0.51 0.31 0.76 0.71 7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4145 0.4016 0.4956 0.5276 0.4176 0.435 0.3642 2.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.27 0.46 0.055 0.045 0.075 0.07 0.07 -
P/RPS 0.84 2.08 0.61 0.51 0.91 0.88 0.89 -0.88%
P/EPS 21.20 -74.74 57.89 38.79 112.46 44.42 45.06 -10.95%
EY 4.72 -1.34 1.73 2.58 0.89 2.25 2.22 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.84 0.50 0.38 0.83 0.78 0.88 -5.96%
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/05/19 31/05/18 28/11/16 16/11/15 18/11/14 29/11/13 21/11/12 -
Price 0.24 0.44 0.095 0.045 0.065 0.065 0.07 -
P/RPS 0.75 1.99 1.06 0.51 0.79 0.81 0.89 -2.59%
P/EPS 18.84 -71.49 99.99 38.79 97.47 41.24 45.06 -12.55%
EY 5.31 -1.40 1.00 2.58 1.03 2.42 2.22 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.76 0.86 0.38 0.72 0.72 0.88 -7.77%

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