[PERTAMA] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -369.92%
YoY- -150.8%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 63,599 59,380 60,131 58,083 55,906 70,300 96,901 -6.77%
PBT -3,619 -27,215 743 -497 4,850 7,156 15,127 -
Tax 673 -385 713 -1,721 -484 -1,416 -2,005 -
NP -2,946 -27,600 1,456 -2,218 4,366 5,740 13,122 -
-
NP to SH -2,942 -27,585 1,449 -2,218 4,366 5,740 13,122 -
-
Tax Rate - - -95.96% - 9.98% 19.79% 13.25% -
Total Cost 66,545 86,980 58,675 60,301 51,540 64,560 83,779 -3.76%
-
Net Worth 81,912 83,432 162,275 106,658 111,789 82,771 90,309 -1.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 81,912 83,432 162,275 106,658 111,789 82,771 90,309 -1.61%
NOSH 72,979 72,777 72,874 72,173 72,912 56,176 44,487 8.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -4.63% -46.48% 2.42% -3.82% 7.81% 8.17% 13.54% -
ROE -3.59% -33.06% 0.89% -2.08% 3.91% 6.93% 14.53% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 87.15 81.59 82.51 80.48 76.68 125.14 217.82 -14.15%
EPS -4.03 -37.90 1.99 -3.07 5.99 10.22 29.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1224 1.1464 2.2268 1.4778 1.5332 1.4734 2.03 -9.40%
Adjusted Per Share Value based on latest NOSH - 72,173
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.51 13.55 13.72 13.25 12.76 16.04 22.11 -6.77%
EPS -0.67 -6.29 0.33 -0.51 1.00 1.31 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1904 0.3703 0.2434 0.2551 0.1889 0.2061 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.36 2.00 1.88 2.68 2.96 2.66 4.52 -
P/RPS 2.71 2.45 2.28 3.33 3.86 2.13 2.08 4.50%
P/EPS -58.54 -5.28 94.55 -87.21 49.43 26.03 15.32 -
EY -1.71 -18.95 1.06 -1.15 2.02 3.84 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.74 0.84 1.81 1.93 1.81 2.23 -0.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 27/02/02 -
Price 2.04 2.28 2.72 2.80 3.40 2.56 5.04 -
P/RPS 2.34 2.79 3.30 3.48 4.43 2.05 2.31 0.21%
P/EPS -50.60 -6.02 136.80 -91.11 56.78 25.05 17.09 -
EY -1.98 -16.62 0.73 -1.10 1.76 3.99 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.99 1.22 1.89 2.22 1.74 2.48 -5.02%

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