[PRIVA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 73.58%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,740 58,456 43,340 29,386 14,420 60,647 39,934 -50.93%
PBT 2,158 9,899 7,007 4,958 2,682 8,895 6,258 -50.85%
Tax -882 -4,487 -3,117 -1,819 -891 -3,905 -3,021 -56.02%
NP 1,276 5,412 3,890 3,139 1,791 4,990 3,237 -46.26%
-
NP to SH 1,356 5,355 3,912 3,187 1,836 4,939 3,185 -43.43%
-
Tax Rate 40.87% 45.33% 44.48% 36.69% 33.22% 43.90% 48.27% -
Total Cost 12,464 53,044 39,450 26,247 12,629 55,657 36,697 -51.35%
-
Net Worth 78,148 72,515 72,565 72,565 72,565 71,952 66,984 10.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 78,148 72,515 72,565 72,565 72,565 71,952 66,984 10.83%
NOSH 558,200 557,812 558,200 558,200 558,200 553,483 558,200 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.29% 9.26% 8.98% 10.68% 12.42% 8.23% 8.11% -
ROE 1.74% 7.38% 5.39% 4.39% 2.53% 6.86% 4.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.46 10.48 7.76 5.26 2.58 10.96 7.15 -50.93%
EPS 0.23 0.96 0.70 0.56 0.32 0.88 0.58 -46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.13 0.12 10.83%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.03 8.65 6.42 4.35 2.13 8.98 5.91 -50.98%
EPS 0.20 0.79 0.58 0.47 0.27 0.73 0.47 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1074 0.1074 0.1074 0.1074 0.1065 0.0992 10.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.095 0.085 0.09 0.065 0.08 0.08 -
P/RPS 4.27 0.91 1.09 1.71 2.52 0.73 1.12 144.24%
P/EPS 43.22 9.90 12.13 15.76 19.76 8.97 14.02 111.96%
EY 2.31 10.11 8.24 6.34 5.06 11.15 7.13 -52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.65 0.69 0.50 0.62 0.67 7.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 28/11/13 23/08/13 27/05/13 25/02/13 30/11/12 -
Price 0.11 0.10 0.105 0.09 0.08 0.07 0.08 -
P/RPS 4.47 0.95 1.35 1.71 3.10 0.64 1.12 151.82%
P/EPS 45.28 10.42 14.98 15.76 24.32 7.84 14.02 118.64%
EY 2.21 9.60 6.67 6.34 4.11 12.75 7.13 -54.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.81 0.69 0.62 0.54 0.67 11.62%

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