[PRIVA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1064.16%
YoY- 1231.68%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 39,196 40,012 36,174 33,361 23,652 25,996 27,162 27.78%
PBT 3,758 4,392 5,666 3,728 -272 300 1,087 129.15%
Tax -634 -724 -352 0 0 0 0 -
NP 3,124 3,668 5,314 3,728 -272 300 1,087 102.53%
-
NP to SH 2,826 3,404 5,208 3,586 -372 160 1,053 93.47%
-
Tax Rate 16.87% 16.48% 6.21% 0.00% - 0.00% 0.00% -
Total Cost 36,072 36,344 30,860 29,633 23,924 25,696 26,075 24.22%
-
Net Worth 56,021 0 59,834 0 6,323 40,000 37,607 30.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 56,021 0 59,834 0 6,323 40,000 37,607 30.52%
NOSH 509,285 504,705 543,953 527,954 63,235 400,000 376,071 22.47%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.97% 9.17% 14.69% 11.17% -1.15% 1.15% 4.00% -
ROE 5.04% 0.00% 8.70% 0.00% -5.88% 0.40% 2.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.70 7.93 6.65 6.32 37.40 6.50 7.22 4.39%
EPS 0.56 0.64 0.95 0.67 -0.04 0.04 0.28 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.11 0.00 0.10 0.10 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 550,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.80 5.92 5.36 4.94 3.50 3.85 4.02 27.76%
EPS 0.42 0.50 0.77 0.53 -0.06 0.02 0.16 90.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.00 0.0886 0.00 0.0094 0.0592 0.0557 30.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.08 0.06 0.06 0.07 0.08 0.09 -
P/RPS 1.04 1.01 0.90 0.95 0.19 1.23 1.25 -11.56%
P/EPS 14.42 11.86 6.27 8.83 -11.90 200.00 32.14 -41.47%
EY 6.94 8.43 15.96 11.32 -8.40 0.50 3.11 71.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.55 0.00 0.70 0.80 0.90 -13.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.06 0.09 0.07 0.08 0.07 0.07 0.07 -
P/RPS 0.78 1.14 1.05 1.27 0.19 1.08 0.97 -13.56%
P/EPS 10.81 13.34 7.31 11.78 -11.90 175.00 25.00 -42.90%
EY 9.25 7.49 13.68 8.49 -8.40 0.57 4.00 75.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.64 0.00 0.70 0.70 0.70 -14.88%

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