[PRIVA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.46%
YoY- 188.85%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,721 10,045 10,003 11,153 13,195 5,747 6,499 39.57%
PBT 1,984 687 1,098 2,870 2,934 -333 75 786.04%
Tax -159 -136 -181 -352 0 0 0 -
NP 1,825 551 917 2,518 2,934 -333 75 738.09%
-
NP to SH 1,714 468 851 2,461 2,877 -347 40 1121.72%
-
Tax Rate 8.01% 19.80% 16.48% 12.26% 0.00% - 0.00% -
Total Cost 8,896 9,494 9,086 8,635 10,261 6,080 6,424 24.21%
-
Net Worth 57,133 52,249 0 59,911 0 5,719 40,000 26.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 57,133 52,249 0 59,911 0 5,719 40,000 26.80%
NOSH 519,393 474,999 504,705 544,651 550,800 57,195 400,000 19.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.02% 5.49% 9.17% 22.58% 22.24% -5.79% 1.15% -
ROE 3.00% 0.90% 0.00% 4.11% 0.00% -6.07% 0.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.06 2.11 1.98 2.05 2.40 10.05 1.62 17.35%
EPS 0.33 0.10 0.16 0.45 0.53 -0.06 0.01 926.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.00 0.11 0.00 0.10 0.10 6.55%
Adjusted Per Share Value based on latest NOSH - 544,651
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.71 1.60 1.60 1.78 2.11 0.92 1.04 39.26%
EPS 0.27 0.07 0.14 0.39 0.46 -0.06 0.01 798.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0834 0.00 0.0956 0.00 0.0091 0.0638 26.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.08 0.08 0.06 0.06 0.07 0.08 -
P/RPS 2.91 3.78 4.04 2.93 2.50 0.70 4.92 -29.51%
P/EPS 18.18 81.20 47.45 13.28 11.49 -11.54 800.00 -91.95%
EY 5.50 1.23 2.11 7.53 8.71 -8.67 0.13 1111.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.00 0.55 0.00 0.70 0.80 -22.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 26/05/10 -
Price 0.08 0.06 0.09 0.07 0.08 0.07 0.07 -
P/RPS 3.88 2.84 4.54 3.42 3.34 0.70 4.31 -6.76%
P/EPS 24.24 60.90 53.38 15.49 15.32 -11.54 700.00 -89.35%
EY 4.13 1.64 1.87 6.45 6.53 -8.67 0.14 852.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.00 0.64 0.00 0.70 0.70 2.83%

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