[PRIVA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -79.17%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 74,496 54,919 35,667 18,010 81,346 62,711 41,194 48.16%
PBT 3,147 3,614 1,959 863 3,308 3,553 3,576 -8.13%
Tax -2,810 -1,679 -782 -168 -1,116 -1,266 -1,400 58.78%
NP 337 1,935 1,177 695 2,192 2,287 2,176 -70.99%
-
NP to SH 113 1,799 1,037 650 3,120 2,412 2,167 -85.91%
-
Tax Rate 89.29% 46.46% 39.92% 19.47% 33.74% 35.63% 39.15% -
Total Cost 74,159 52,984 34,490 17,315 79,154 60,424 39,018 53.13%
-
Net Worth 78,148 83,730 83,730 83,730 84,027 78,148 77,789 0.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 78,148 83,730 83,730 83,730 84,027 78,148 77,789 0.30%
NOSH 558,200 558,200 558,200 558,200 560,185 558,200 558,200 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.45% 3.52% 3.30% 3.86% 2.69% 3.65% 5.28% -
ROE 0.14% 2.15% 1.24% 0.78% 3.71% 3.09% 2.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.35 9.84 6.39 3.23 14.52 11.23 7.41 47.79%
EPS 0.02 0.32 0.19 0.12 0.56 0.43 0.39 -86.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.89 8.76 5.69 2.87 12.98 10.01 6.57 48.23%
EPS 0.02 0.29 0.17 0.10 0.50 0.38 0.35 -85.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1336 0.1336 0.1336 0.1341 0.1247 0.1241 0.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.165 0.15 0.165 0.19 0.235 0.25 0.27 -
P/RPS 1.24 1.52 2.58 5.89 1.62 2.23 3.64 -51.06%
P/EPS 815.07 46.54 88.82 163.17 42.19 57.86 69.23 413.67%
EY 0.12 2.15 1.13 0.61 2.37 1.73 1.44 -80.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.10 1.27 1.57 1.79 1.93 -27.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 22/11/16 25/08/16 23/05/16 29/02/16 30/11/15 21/08/15 -
Price 0.185 0.14 0.165 0.18 0.18 0.24 0.20 -
P/RPS 1.39 1.42 2.58 5.58 1.24 2.14 2.70 -35.63%
P/EPS 913.87 43.44 88.82 154.58 32.32 55.54 51.28 576.34%
EY 0.11 2.30 1.13 0.65 3.09 1.80 1.95 -85.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.93 1.10 1.20 1.20 1.71 1.43 -5.17%

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