[PRIVA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.11%
YoY- -19.83%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,142 14,229 10,563 13,778 10,721 10,045 10,003 31.73%
PBT 2,944 2,198 1,116 2,319 1,984 687 1,098 92.65%
Tax -812 -772 -1,438 -359 -159 -136 -181 171.26%
NP 2,132 1,426 -322 1,960 1,825 551 917 75.23%
-
NP to SH 2,132 1,374 -329 1,973 1,714 468 851 84.15%
-
Tax Rate 27.58% 35.12% 128.85% 15.48% 8.01% 19.80% 16.48% -
Total Cost 13,010 12,803 10,885 11,818 8,896 9,494 9,086 26.95%
-
Net Worth 66,984 66,984 66,984 66,984 57,133 52,249 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,984 66,984 66,984 66,984 57,133 52,249 0 -
NOSH 558,200 558,200 558,200 558,200 519,393 474,999 504,705 6.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.08% 10.02% -3.05% 14.23% 17.02% 5.49% 9.17% -
ROE 3.18% 2.05% -0.49% 2.95% 3.00% 0.90% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.71 2.55 1.89 2.47 2.06 2.11 1.98 23.20%
EPS 0.38 0.26 -0.06 0.35 0.33 0.10 0.16 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.42 2.27 1.69 2.20 1.71 1.60 1.60 31.66%
EPS 0.34 0.22 -0.05 0.31 0.27 0.07 0.14 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1069 0.1069 0.1069 0.0912 0.0834 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.10 0.09 0.06 0.08 0.08 -
P/RPS 2.95 3.53 5.28 3.65 2.91 3.78 4.04 -18.86%
P/EPS 20.95 36.56 -169.67 25.46 18.18 81.20 47.45 -41.93%
EY 4.77 2.73 -0.59 3.93 5.50 1.23 2.11 71.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.83 0.75 0.55 0.73 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 26/05/11 -
Price 0.08 0.10 0.09 0.11 0.08 0.06 0.09 -
P/RPS 2.95 3.92 4.76 4.46 3.88 2.84 4.54 -24.92%
P/EPS 20.95 40.63 -152.70 31.12 24.24 60.90 53.38 -46.30%
EY 4.77 2.46 -0.65 3.21 4.13 1.64 1.87 86.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.75 0.92 0.73 0.55 0.00 -

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