T-O (am): 1.84 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1.34 | -6.82 | -2.50 | -186.4% | 0.00 | -0.58 | 11.3% | 66.4% | 10320.8% | 378.8% | ||||||||
24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1.21 | -1.38 | -0.02 | -2.0% | 0.00 | 0.00 | 76.4% | 110.8% | 100.5% | 102.5% | ||||||||
27 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 5.11 | -1.18 | 5.08 | 99.4% | 0.00 | 1.17 | 36.9% | 4954.5% | 124.4% | 24.0% | ||||||||
28 Feb 22 | 31 Dec 21 | Other | 31 Dec 21 | 3.73 | -25.07 | -20.77 | -557.3% | 0.00 | -5.47 | 6.7% | 2488.9% | 2416.1% | 1461.4% | ||||||||
30 Nov 21 | 30 Sep 21 | Other | 31 Dec 21 | 3.99 | 0.00 | 0.90 | 22.5% | 0.00 | 0.21 | 598.2% | 2903.0% | 4.6% | 356.3% | ||||||||
18 Aug 21 | 30 Jun 21 | Other | 31 Dec 21 | 0.57 | 0.19 | 0.94 | 164.3% | 0.00 | 0.22 | 466.3% | 2188.0% | 77.0% | 122.3% | ||||||||
28 May 21 | 31 Mar 21 | Other | 31 Dec 21 | 0.10 | 0.24 | 4.09 | 4053.5% | 0.00 | 0.96 | 29.9% | 1583.3% | 168.3% | 191.6% | ||||||||
23 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 0.14 | -0.09 | 1.53 | 1059.7% | 0.00 | 0.37 | 8.3% | 96.1% | 536.0% | 41.4% | ||||||||
20 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 0.13 | -1.76 | -0.35 | -263.2% | 0.00 | -0.09 | 432.0% | 97.3% | 91.7% | 119.1% | ||||||||
01 Sep 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 0.03 | -0.54 | -4.21 | -16856.0% | 0.00 | -1.05 | 316.7% | 99.7% | 400.1% | 94.4% | ||||||||
29 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 0.01 | -0.27 | 1.40 | 23400.0% | 0.00 | 0.35 | 99.8% | 100.0% | 46.1% | 631.2% | ||||||||
28 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 3.69 | -0.03 | 2.60 | 70.5% | 0.00 | 0.66 | 25.0% | 87.3% | 41.9% | 450.1% | ||||||||
29 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 4.93 | 0.01 | 1.84 | 37.3% | 0.00 | 0.46 | 45.6% | 83.2% | 102.5% | 21.8% | ||||||||
30 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 9.05 | -0.40 | -74.82 | -826.6% | 0.00 | -18.95 | 75.0% | 71.6% | 39068.8% | 1936.5% | ||||||||
31 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 36.25 | 0.74 | 0.19 | 0.5% | 0.00 | 0.05 | 24.3% | 30.0% | 125.8% | 163.4% | ||||||||
28 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 29.16 | -0.56 | -0.74 | -2.5% | 0.00 | -0.19 | 0.5% | 40.8% | 149.3% | 320.8% | ||||||||
30 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 29.30 | 1.91 | 1.51 | 5.2% | 0.00 | 0.38 | 8.2% | 26.8% | 63.0% | 134.2% | ||||||||
03 Sep 18 | 30 Jun 18 | Other | 30 Jun 18 | 31.91 | 5.38 | 4.07 | 12.8% | 0.00 | 0.62 | 14.4% | 17.4% | 1444.5% | 8214.3% | ||||||||
31 May 18 | 31 Mar 18 | Other | 30 Jun 18 | 27.89 | -0.30 | -0.30 | -1.1% | 0.00 | -0.04 | 43.4% | 6.4% | 189.9% | 172.5% | ||||||||
28 Feb 18 | 31 Dec 17 | Other | 30 Jun 18 | 49.24 | 0.72 | 0.34 | 0.7% | 0.00 | 0.04 | 23.1% | 5.6% | 107.6% | 64.5% | ||||||||
29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 40.01 | -3.97 | -4.42 | -11.0% | 0.00 | -0.49 | 3.5% | 13.6% | 9110.2% | 695.8% | ||||||||
30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 38.65 | 0.34 | 0.05 | 0.1% | 0.00 | 0.00 | 29.7% | 7.3% | 88.3% | 118.0% | ||||||||
26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 29.80 | 0.42 | 0.42 | 1.4% | 0.00 | 0.02 | 42.9% | 6.8% | 55.9% | 31.9% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 52.18 | 2.41 | 0.95 | 1.8% | 0.00 | 0.05 | 12.7% | 9.3% | 27.9% | 19.6% | ||||||||
28 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 46.29 | 1.51 | 0.74 | 1.6% | 0.00 | 0.04 | 11.0% | 14.9% | 372.4% | 28.2% | ||||||||
30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 41.70 | 0.04 | -0.27 | -0.7% | 0.00 | 0.00 | 30.5% | 9.0% | 144.3% | 312.1% | ||||||||
30 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 31.97 | 0.75 | 0.61 | 1.9% | 0.00 | 0.03 | 44.4% | 9.7% | 22.6% | 21.1% | ||||||||
26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 57.53 | 1.61 | 0.79 | 1.4% | 0.00 | 0.04 | 5.7% | 34.7% | 37.2% | 16.1% | ||||||||
16 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 54.43 | 1.28 | 0.58 | 1.1% | 0.00 | 0.03 | 42.2% | 20.6% | 975.8% | 194.8% | ||||||||
14 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 38.27 | -0.02 | -0.07 | -0.2% | 0.00 | 0.00 | 8.1% | 11.1% | 108.5% | 106.1% | ||||||||
19 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 35.39 | 1.14 | 0.78 | 2.2% | 0.00 | 0.04 | 17.1% | 22.2% | 17.7% | 41.7% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 42.72 | 1.18 | 0.94 | 2.2% | 0.00 | 0.05 | 5.4% | 16.3% | 254.9% | 310.9% |
EPS | -4.63 sen |
Trailing PE (Sector Median: 13.9) | 0.0 |
PEG | 0.0 |
Altman Z | 0.2 |
Beaver | 0.219 |
Current Ratio | 3.61 |
Debt-Equity (DE) Ratio | 0.29 |
FCF Yield | 0.35 % |
Revenue QoQ | 11.28 % |
Revenue YoY | -66.4% |
Profit QoQ | -10320.83 % |
Profit YoY | -378.82 % |
Profit Margin (Sector Median: -1.9) | -160.14 % |
ROE (ROIC: -33.22) | -33.22 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.9) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: -1.9) | |
ROE (ROIC: 3.24) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.13 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -2.5 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 73.7 |
Expected Revenue (M) | 7369.9 |
Expected Growth (%) | 65.0 |
MR PAN DING reduced 50125000.0 units announced on 01 Sep 2022 at ~RM1.11
TUN DATO' SERI ZAKI BIN TUN AZMI added 55000000.0 units announced on 01 Sep 2022 at ~RM1.07
SABRI BIN AB RAHMAN added 50000000.0 units announced on 01 Sep 2022 at ~RM1.07
MR PAN DING reduced 60000000.0 units announced on 29 Aug 2022 at ~RM1.07
TUN DATO' SERI ZAKI BIN TUN AZMI added 30000.0 units announced on 17 Nov 2021 at ~RM0.51
MR PAN DING reduced 50000000.0 units announced on 23 Aug 2021 at ~RM0.515
MR PAN DING reduced 10000000.0 units announced on 28 Jul 2021 at ~RM0.575
MR PAN DING reduced 10000000.0 units announced on 23 Jul 2021 at ~RM0.6
SABRI BIN AB RAHMAN reduced 25000000.0 units announced on 19 Jul 2021 at ~RM0.565
MR PAN DING reduced 10000000.0 units announced on 15 Jul 2021 at ~RM0.565
MR PAN DING reduced 15000000.0 units announced on 12 Jul 2021 at ~RM0.525
SABRI BIN AB RAHMAN added 15000000.0 units announced on 08 Jul 2021 at ~RM0.53
TUN DATO' SERI ZAKI BIN TUN AZMI reduced 15000000.0 units announced on 08 Jul 2021 at ~RM0.53
TUN DATO' SERI ZAKI BIN TUN AZMI reduced 100000.0 units announced on 06 Jul 2021 at ~RM0.5
MR PAN DING reduced 10000000.0 units announced on 05 Jul 2021 at ~RM0.53
MR PAN DING reduced 10000000.0 units announced on 25 Jun 2021 at ~RM0.5
TUN DATO' SERI ZAKI BIN TUN AZMI reduced 200000.0 units announced on 11 Jun 2021 at ~RM0.515
TUN DATO' SERI ZAKI BIN TUN AZMI added 200000.0 units announced on 26 Apr 2021 at ~RM0.385
SABRI BIN AB RAHMAN reduced 500000.0 units announced on 29 Mar 2021 at ~RM0.395
SABRI BIN AB RAHMAN reduced 50000.0 units announced on 17 Mar 2021 at ~RM0.425
SABRI BIN AB RAHMAN reduced 51100.0 units announced on 02 Mar 2021 at ~RM0.41
TUN DATO' SERI ZAKI BIN TUN AZMI added 100000.0 units announced on 09 Feb 2021 at ~RM0.365
SABRI BIN AB RAHMAN reduced 2000000.0 units announced on 04 Feb 2021 at ~RM0.41
Market Cap: 721 M.
Number of Shares: 394 M.
Adjusted Float: 47.6%.
Stock highly correlated with
CHINHIN (96%)
PMCORP (96%)
IMASPRO (95%)
YNHPROP (95%)
Sectors: Consumer Products, Apparels, Personal Goods, Consumer Products & Services, Payment Products
Code: 8532
Website: https://www.pertamadigital.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 08-Apr-2022
Shareholder | Value (M) |
---|---|
Gifted Investments Ltd | 201.51 |
Perfect Hexagon Commodity & Investment Bank Ltd | 173.6 |
Ahmad Nazri bin Abdullah | 40.45 |
Keith Kok Chee Shiong | 39.41 |
Teo Guan Kee | 38.62 |
Sabri bin Ab Rahman | 36.64 |
Amir Fazly bin Ahmad Nazri | 17.05 |
Eng Soon Huat | 16.65 |
Chan Kong Yew | 11.1 |
Nik Sazlina binti Mohd Zain | 8.88 |
Quek Yong Wah | 7.22 |
Lai Yee Voon | 6.9 |
Lai Yee Ling | 4.76 |
Che Umar bin Yatim | 3.73 |
Abdel Aziz @ Abdul Aziz Bin Abu Bakar | 3.65 |
Quek Soon Tiang | 3.49 |
Fu, Jun | 3.01 |
Lim Siew Ching | 2.78 |
Lim Hong Hsiung | 2.46 |
Ng Ean Hooi | 2.38 |
Julie binti Ulasi | 1.82 |
Moi Tai @ Loy Shue Hua | 1.82 |
Tan Choon Ling | 1.82 |
Tiu Kee Guan | 1.74 |
Thian Soon Onn | 1.67 |
Cartaban Nominees (Asing) Sdn Bhd | 1.59 |
Tan Li Li | 1.51 |