[PERTAMA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -20.07%
YoY- -23.94%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 59,380 60,131 58,083 55,906 70,300 96,901 102,264 -8.65%
PBT -27,215 743 -497 4,850 7,156 15,127 11,444 -
Tax -385 713 -1,721 -484 -1,416 -2,005 16,140 -
NP -27,600 1,456 -2,218 4,366 5,740 13,122 27,584 -
-
NP to SH -27,585 1,449 -2,218 4,366 5,740 13,122 10,102 -
-
Tax Rate - -95.96% - 9.98% 19.79% 13.25% -141.03% -
Total Cost 86,980 58,675 60,301 51,540 64,560 83,779 74,680 2.57%
-
Net Worth 83,432 162,275 106,658 111,789 82,771 90,309 91,062 -1.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 83,432 162,275 106,658 111,789 82,771 90,309 91,062 -1.44%
NOSH 72,777 72,874 72,173 72,912 56,176 44,487 44,204 8.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -46.48% 2.42% -3.82% 7.81% 8.17% 13.54% 26.97% -
ROE -33.06% 0.89% -2.08% 3.91% 6.93% 14.53% 11.09% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 81.59 82.51 80.48 76.68 125.14 217.82 231.34 -15.93%
EPS -37.90 1.99 -3.07 5.99 10.22 29.50 22.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 2.2268 1.4778 1.5332 1.4734 2.03 2.06 -9.30%
Adjusted Per Share Value based on latest NOSH - 72,912
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.66 14.85 14.34 13.80 17.36 23.93 25.25 -8.65%
EPS -6.81 0.36 -0.55 1.08 1.42 3.24 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.4007 0.2634 0.276 0.2044 0.223 0.2248 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.00 1.88 2.68 2.96 2.66 4.52 3.44 -
P/RPS 2.45 2.28 3.33 3.86 2.13 2.08 1.49 8.63%
P/EPS -5.28 94.55 -87.21 49.43 26.03 15.32 15.05 -
EY -18.95 1.06 -1.15 2.02 3.84 6.53 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.84 1.81 1.93 1.81 2.23 1.67 0.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 2.28 2.72 2.80 3.40 2.56 5.04 3.74 -
P/RPS 2.79 3.30 3.48 4.43 2.05 2.31 1.62 9.47%
P/EPS -6.02 136.80 -91.11 56.78 25.05 17.09 16.37 -
EY -16.62 0.73 -1.10 1.76 3.99 5.85 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.22 1.89 2.22 1.74 2.48 1.82 1.49%

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