[PRIVA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 45.2%
YoY- 394.59%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,425 39,196 40,012 36,174 33,361 23,652 25,996 34.18%
PBT 5,169 3,758 4,392 5,666 3,728 -272 300 565.94%
Tax -636 -634 -724 -352 0 0 0 -
NP 4,533 3,124 3,668 5,314 3,728 -272 300 510.18%
-
NP to SH 4,188 2,826 3,404 5,208 3,586 -372 160 779.82%
-
Tax Rate 12.30% 16.87% 16.48% 6.21% 0.00% - 0.00% -
Total Cost 35,892 36,072 36,344 30,860 29,633 23,924 25,696 24.92%
-
Net Worth 56,640 56,021 0 59,834 0 6,323 40,000 26.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 56,640 56,021 0 59,834 0 6,323 40,000 26.07%
NOSH 514,918 509,285 504,705 543,953 527,954 63,235 400,000 18.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.21% 7.97% 9.17% 14.69% 11.17% -1.15% 1.15% -
ROE 7.39% 5.04% 0.00% 8.70% 0.00% -5.88% 0.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.85 7.70 7.93 6.65 6.32 37.40 6.50 13.39%
EPS 0.81 0.56 0.64 0.95 0.67 -0.04 0.04 641.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.00 0.11 0.00 0.10 0.10 6.55%
Adjusted Per Share Value based on latest NOSH - 544,651
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.45 6.25 6.38 5.77 5.32 3.77 4.15 34.13%
EPS 0.67 0.45 0.54 0.83 0.57 -0.06 0.03 691.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0904 0.0894 0.00 0.0955 0.00 0.0101 0.0638 26.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.08 0.08 0.06 0.06 0.07 0.08 -
P/RPS 0.76 1.04 1.01 0.90 0.95 0.19 1.23 -27.43%
P/EPS 7.38 14.42 11.86 6.27 8.83 -11.90 200.00 -88.89%
EY 13.56 6.94 8.43 15.96 11.32 -8.40 0.50 800.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.00 0.55 0.00 0.70 0.80 -22.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 26/05/10 -
Price 0.08 0.06 0.09 0.07 0.08 0.07 0.07 -
P/RPS 1.02 0.78 1.14 1.05 1.27 0.19 1.08 -3.73%
P/EPS 9.84 10.81 13.34 7.31 11.78 -11.90 175.00 -85.29%
EY 10.17 9.25 7.49 13.68 8.49 -8.40 0.57 581.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.00 0.64 0.00 0.70 0.70 2.83%

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