PERTAMA | PERTAMA DIGITAL BERHAD
2.82 (-12.42%)
T-O (am): 3.10 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 1.60 | -4.07 | -0.34 | -21.2% | 0.00 | -0.08 | 3.5% | 18.9% | 92.5% | 86.5% | ||||||||
| 21 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 1.65 | -5.00 | -4.50 | -272.2% | 0.00 | -1.03 | 22.6% | 37.1% | 154.3% | 18662.5% | ||||||||
| 23 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 1.35 | -2.15 | -1.77 | -131.3% | 0.00 | -0.41 | 21.4% | 73.6% | 95.7% | 134.9% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1.11 | -0.25 | -41.55 | -3739.5% | 0.00 | -9.58 | 17.2% | 70.2% | 1561.2% | 100.0% | ||||||||
| 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% |
Historical Dividends
Financial Ratios
| EPS | -10.99 sen |
| Trailing PE (Sector Median: 11.8) | 0.0 |
| PEG | 0.0 |
| Altman Z | -1.1 |
| Beaver | -0.071 |
| Current Ratio | 1.06 |
| Debt-Equity (DE) Ratio | 11.26 |
| FCF Yield | -0.98 % |
| Revenue QoQ | -3.51 % |
| Revenue YoY | 18.93% |
| Profit QoQ | 92.49 % |
| Profit YoY | 86.49 % |
| Profit Margin (Sector Median: -9.4) | -843.4 % |
| ROE (ROIC: -320.9) | -320.9 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 11.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -9.4) | |
| ROE (ROIC: -58.03) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.04 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.34 |
| 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 |
Directors Share Purchases (Beta)
ENCIK SABRI BIN AB RAHMAN reduced 2600000.0 units announced on 16 Oct 2023 at ~RM3.7
TUN DATO' SERI ZAKI BIN TUN AZMI reduced 13000.0 units announced on 14 Sep 2023 at ~RM3.05
TUN DATO' SERI ZAKI BIN TUN AZMI reduced 6000000.0 units announced on 28 Jun 2023 at ~RM2.75
ENCIK SABRI BIN AB RAHMAN reduced 6000000.0 units announced on 27 Jun 2023 at ~RM2.75
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
Summary
Market Cap: 1235 M.
Number of Shares: 438 M.
Adjusted Float: 51.5%.
Stock highly correlated with
RAPID (96%)
ELKDESA (95%)
REDTONE (95%)
GAMUDA (94%)
Pertama Digital Berhad (formerly known as Sinotop Holdings Berhad) is an investment holding company and through its subsidiary, the company is engaged in the provision of project management services and construction of infrastructure, and development, operations and maintenance of mobile messaging and mobile payment applications. The company has launched a few digital solutions and services such as eJamin, mySMS and MyPay. Pertama Digital was incorporated in 1984 and is based in Petaling Jaya, Malaysia.
Sectors: Consumer Products, Apparels, Personal Goods, Consumer Products & Services, Payment Products
Code: 8532
Website: https://www.pertamadigital.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 27-Mar-2023
| Shareholder | Value (M) |
|---|---|
| Perfect Hexagon Commodity & Investment Bank Ltd | 281.57 |
| Kenanga Investors Bhd | 248.45 |
| Ahmad Nazri bin Abdullah | 62.57 |
| Sabri bin Ab Rahman | 56.46 |
| CGS-CIMB Nominees (Tempatan) Sdn Bhd | 56.46 |
| Kelth Kok Chee Shiong | 52.79 |
| Ng Chee Kam | 52.18 |
| Nik Sazlina binti Mohd Zain | 27.86 |
| Amir Fazly bin Ahmad Nazri | 26.15 |
| Maybank Investment Bank Berhad | 22.49 |
| J.P. Morgan Securities PLC | 16.38 |
| Che Umar bin Yatim | 14.42 |
| General Reserve of Digital Assets Ltd | 12.47 |
| Loh Yu Meng | 11.98 |
| Affin Hwang Nominees (Tempatan) Sdn Bhd | 9.53 |
| Sim Kong Tan | 8.8 |
| RHB Investment Bank Berhad Equity Derivatives | 8.68 |
| Quek Yong Wah | 6.72 |
| Kenanga Investment Bank Berhad | 5.01 |
| Barclays Capital Securities Ltd | 4.89 |
| Yeat Sew Chuong | 4.77 |
| Ching Hong Tat | 4.77 |
| La Yee Ling | 4.28 |
| Ng Wai Hoe | 4.28 |
| Tan Li Li | 3.79 |
| Chee Hong Leong | 3.54 |
| Kenanga Investors Berhad | 2.81 |
| Muthukumar a/l Ayarpadde | 2.81 |
Social
