[PRIVA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 29.35%
YoY- -51.87%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 54,919 35,667 18,010 81,346 62,711 41,194 21,284 87.80%
PBT 3,614 1,959 863 3,308 3,553 3,576 1,947 50.86%
Tax -1,679 -782 -168 -1,116 -1,266 -1,400 -700 78.89%
NP 1,935 1,177 695 2,192 2,287 2,176 1,247 33.92%
-
NP to SH 1,799 1,037 650 3,120 2,412 2,167 1,254 27.11%
-
Tax Rate 46.46% 39.92% 19.47% 33.74% 35.63% 39.15% 35.95% -
Total Cost 52,984 34,490 17,315 79,154 60,424 39,018 20,037 90.88%
-
Net Worth 83,730 83,730 83,730 84,027 78,148 77,789 83,730 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 83,730 83,730 83,730 84,027 78,148 77,789 83,730 0.00%
NOSH 558,200 558,200 558,200 560,185 558,200 558,200 558,200 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.52% 3.30% 3.86% 2.69% 3.65% 5.28% 5.86% -
ROE 2.15% 1.24% 0.78% 3.71% 3.09% 2.79% 1.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.84 6.39 3.23 14.52 11.23 7.41 3.81 87.91%
EPS 0.32 0.19 0.12 0.56 0.43 0.39 0.22 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 556,363
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.13 5.28 2.67 12.04 9.28 6.10 3.15 87.83%
EPS 0.27 0.15 0.10 0.46 0.36 0.32 0.19 26.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.124 0.124 0.1244 0.1157 0.1152 0.124 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.15 0.165 0.19 0.235 0.25 0.27 0.39 -
P/RPS 1.52 2.58 5.89 1.62 2.23 3.64 10.23 -71.84%
P/EPS 46.54 88.82 163.17 42.19 57.86 69.23 173.60 -58.32%
EY 2.15 1.13 0.61 2.37 1.73 1.44 0.58 138.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.27 1.57 1.79 1.93 2.60 -47.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 23/05/16 29/02/16 30/11/15 21/08/15 28/05/15 -
Price 0.14 0.165 0.18 0.18 0.24 0.20 0.295 -
P/RPS 1.42 2.58 5.58 1.24 2.14 2.70 7.74 -67.61%
P/EPS 43.44 88.82 154.58 32.32 55.54 51.28 131.31 -52.07%
EY 2.30 1.13 0.65 3.09 1.80 1.95 0.76 108.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.20 1.20 1.71 1.43 1.97 -39.28%

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