[PERTAMA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 55.95%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 185,629 159,841 172,358 163,620 151,584 130,307 51,262 23.90%
PBT 4,010 4,087 3,574 5,894 8,031 5,472 -6,102 -
Tax -1,927 -1,338 -1,506 -1,061 -1,082 -2,588 -58,185 -43.31%
NP 2,083 2,749 2,068 4,833 6,949 2,884 -64,287 -
-
NP to SH 2,083 2,749 2,068 4,833 6,949 2,884 -64,282 -
-
Tax Rate 48.05% 32.74% 42.14% 18.00% 13.47% 47.30% - -
Total Cost 183,546 157,092 170,290 158,787 144,635 127,423 115,549 8.01%
-
Net Worth 218,075 188,999 201,600 164,399 145,919 112,918 -5,568 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 218,075 188,999 201,600 164,399 145,919 112,918 -5,568 -
NOSH 1,982,500 1,889,999 2,240,000 2,055,000 1,823,999 1,613,125 121,839 59.15%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.12% 1.72% 1.20% 2.95% 4.58% 2.21% -125.41% -
ROE 0.96% 1.45% 1.03% 2.94% 4.76% 2.55% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.36 8.46 7.69 7.96 8.31 8.08 42.07 -22.14%
EPS 0.11 0.15 0.09 0.24 0.38 0.18 -52.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.09 0.08 0.08 0.07 -0.0457 -
Adjusted Per Share Value based on latest NOSH - 2,055,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.83 39.47 42.56 40.40 37.43 32.17 12.66 23.90%
EPS 0.51 0.68 0.51 1.19 1.72 0.71 -15.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.4667 0.4978 0.4059 0.3603 0.2788 -0.0137 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.05 0.06 0.06 0.06 0.09 0.12 0.90 -
P/RPS 0.53 0.71 0.78 0.75 1.08 1.49 2.14 -20.74%
P/EPS 47.59 41.25 64.99 25.51 23.62 67.12 -1.71 -
EY 2.10 2.42 1.54 3.92 4.23 1.49 -58.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.67 0.75 1.13 1.71 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 09/02/10 -
Price 0.04 0.065 0.07 0.07 0.10 0.14 1.22 -
P/RPS 0.43 0.77 0.91 0.88 1.20 1.73 2.90 -27.23%
P/EPS 38.07 44.69 75.82 29.76 26.25 78.31 -2.31 -
EY 2.63 2.24 1.32 3.36 3.81 1.28 -43.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.65 0.78 0.88 1.25 2.00 0.00 -

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