[PRIVA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.3%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,786 58,772 57,680 60,647 53,245 49,584 42,252 23.18%
PBT 9,342 9,916 10,728 8,895 8,344 6,628 4,464 63.53%
Tax -4,156 -3,638 -3,564 -3,905 -4,028 -4,420 -5,752 -19.46%
NP 5,186 6,278 7,164 4,990 4,316 2,208 -1,288 -
-
NP to SH 5,216 6,374 7,344 4,939 4,246 2,106 -1,316 -
-
Tax Rate 44.49% 36.69% 33.22% 43.90% 48.27% 66.69% 128.85% -
Total Cost 52,600 52,494 50,516 55,657 48,929 47,376 43,540 13.41%
-
Net Worth 72,565 72,565 72,565 71,952 66,984 66,984 66,984 5.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,565 72,565 72,565 71,952 66,984 66,984 66,984 5.47%
NOSH 558,200 558,200 558,200 553,483 558,200 558,200 558,200 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.98% 10.68% 12.42% 8.23% 8.11% 4.45% -3.05% -
ROE 7.19% 8.78% 10.12% 6.86% 6.34% 3.14% -1.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.35 10.53 10.33 10.96 9.54 8.88 7.57 23.16%
EPS 0.93 1.12 1.28 0.88 0.77 0.40 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.56 8.70 8.54 8.98 7.88 7.34 6.26 23.17%
EPS 0.77 0.94 1.09 0.73 0.63 0.31 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1074 0.1074 0.1065 0.0992 0.0992 0.0992 5.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.09 0.065 0.08 0.08 0.09 0.10 -
P/RPS 0.82 0.85 0.63 0.73 0.84 1.01 1.32 -27.17%
P/EPS 9.10 7.88 4.94 8.97 10.52 23.85 -42.42 -
EY 10.99 12.69 20.24 11.15 9.51 4.19 -2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.50 0.62 0.67 0.75 0.83 -15.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 23/08/13 27/05/13 25/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.105 0.09 0.08 0.07 0.08 0.10 0.09 -
P/RPS 1.01 0.85 0.77 0.64 0.84 1.13 1.19 -10.34%
P/EPS 11.24 7.88 6.08 7.84 10.52 26.51 -38.17 -
EY 8.90 12.69 16.45 12.75 9.51 3.77 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.62 0.54 0.67 0.83 0.75 5.25%

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