[PRIVA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 260.03%
YoY- -25.48%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 57,680 60,647 53,245 49,584 42,252 44,071 40,425 26.71%
PBT 10,728 8,895 8,344 6,628 4,464 5,765 5,169 62.63%
Tax -3,564 -3,905 -4,028 -4,420 -5,752 -646 -636 215.16%
NP 7,164 4,990 4,316 2,208 -1,288 5,119 4,533 35.64%
-
NP to SH 7,344 4,939 4,246 2,106 -1,316 4,841 4,188 45.36%
-
Tax Rate 33.22% 43.90% 48.27% 66.69% 128.85% 11.21% 12.30% -
Total Cost 50,516 55,657 48,929 47,376 43,540 38,952 35,892 25.56%
-
Net Worth 72,565 71,952 66,984 66,984 66,984 66,984 56,640 17.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 72,565 71,952 66,984 66,984 66,984 66,984 56,640 17.94%
NOSH 558,200 553,483 558,200 558,200 558,200 558,200 514,918 5.52%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.42% 8.23% 8.11% 4.45% -3.05% 11.62% 11.21% -
ROE 10.12% 6.86% 6.34% 3.14% -1.96% 7.23% 7.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.33 10.96 9.54 8.88 7.57 7.90 7.85 20.06%
EPS 1.28 0.88 0.77 0.40 -0.24 0.92 0.81 35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.12 0.12 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.20 9.68 8.50 7.91 6.74 7.03 6.45 26.68%
EPS 1.17 0.79 0.68 0.34 -0.21 0.77 0.67 44.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1148 0.1069 0.1069 0.1069 0.1069 0.0904 17.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.065 0.08 0.08 0.09 0.10 0.09 0.06 -
P/RPS 0.63 0.73 0.84 1.01 1.32 1.14 0.76 -11.74%
P/EPS 4.94 8.97 10.52 23.85 -42.42 10.38 7.38 -23.46%
EY 20.24 11.15 9.51 4.19 -2.36 9.64 13.56 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.67 0.75 0.83 0.75 0.55 -6.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 30/11/12 28/08/12 25/05/12 20/02/12 22/11/11 -
Price 0.08 0.07 0.08 0.10 0.09 0.11 0.08 -
P/RPS 0.77 0.64 0.84 1.13 1.19 1.39 1.02 -17.07%
P/EPS 6.08 7.84 10.52 26.51 -38.17 12.68 9.84 -27.43%
EY 16.45 12.75 9.51 3.77 -2.62 7.88 10.17 37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.67 0.83 0.75 0.92 0.73 -10.30%

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