[PRIVA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.63%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,194 21,284 73,892 45,322 27,458 13,740 58,456 -20.86%
PBT 3,576 1,947 9,357 5,147 3,424 2,158 9,899 -49.37%
Tax -1,400 -700 -2,918 -1,981 -1,281 -882 -4,487 -54.09%
NP 2,176 1,247 6,439 3,166 2,143 1,276 5,412 -45.61%
-
NP to SH 2,167 1,254 6,482 3,300 2,266 1,356 5,355 -45.38%
-
Tax Rate 39.15% 35.95% 31.19% 38.49% 37.41% 40.87% 45.33% -
Total Cost 39,018 20,037 67,453 42,156 25,315 12,464 53,044 -18.55%
-
Net Worth 77,789 83,730 85,500 78,148 78,148 78,148 72,515 4.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 77,789 83,730 85,500 78,148 78,148 78,148 72,515 4.80%
NOSH 558,200 558,200 569,999 558,200 558,200 558,200 557,812 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.28% 5.86% 8.71% 6.99% 7.80% 9.29% 9.26% -
ROE 2.79% 1.50% 7.58% 4.22% 2.90% 1.74% 7.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.41 3.81 12.96 8.12 4.92 2.46 10.48 -20.68%
EPS 0.39 0.22 1.16 0.57 0.38 0.23 0.96 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.57 3.40 11.79 7.23 4.38 2.19 9.33 -20.89%
EPS 0.35 0.20 1.03 0.53 0.36 0.22 0.85 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1336 0.1364 0.1247 0.1247 0.1247 0.1157 4.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.39 0.135 0.135 0.115 0.105 0.095 -
P/RPS 3.64 10.23 1.04 1.66 2.34 4.27 0.91 152.62%
P/EPS 69.23 173.60 11.87 22.84 28.33 43.22 9.90 266.98%
EY 1.44 0.58 8.42 4.38 3.53 2.31 10.11 -72.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.60 0.90 0.96 0.82 0.75 0.73 91.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.20 0.295 0.21 0.19 0.145 0.11 0.10 -
P/RPS 2.70 7.74 1.62 2.34 2.95 4.47 0.95 101.02%
P/EPS 51.28 131.31 18.47 32.14 35.72 45.28 10.42 190.17%
EY 1.95 0.76 5.42 3.11 2.80 2.21 9.60 -65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.97 1.40 1.36 1.04 0.79 0.77 51.25%

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