[PRIVA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.31%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,490 57,738 58,418 64,053 65,241 64,504 60,647 -4.63%
PBT 8,369 9,379 9,903 9,630 10,525 10,447 8,881 -3.89%
Tax -3,612 -4,142 -4,151 -4,000 -3,514 -3,358 -3,905 -5.08%
NP 4,757 5,237 5,752 5,630 7,011 7,089 4,976 -2.96%
-
NP to SH 4,823 5,264 5,744 5,697 7,060 7,083 4,918 -1.29%
-
Tax Rate 43.16% 44.16% 41.92% 41.54% 33.39% 32.14% 43.97% -
Total Cost 51,733 52,501 52,666 58,423 58,230 57,415 55,671 -4.78%
-
Net Worth 78,148 78,148 72,565 72,565 72,565 72,565 72,565 5.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 78,148 78,148 72,565 72,565 72,565 72,565 72,565 5.07%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.42% 9.07% 9.85% 8.79% 10.75% 10.99% 8.20% -
ROE 6.17% 6.74% 7.92% 7.85% 9.73% 9.76% 6.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.12 10.34 10.47 11.47 11.69 11.56 10.86 -4.60%
EPS 0.86 0.94 1.03 1.02 1.26 1.27 0.88 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.01 9.21 9.32 10.22 10.41 10.29 9.68 -4.68%
EPS 0.77 0.84 0.92 0.91 1.13 1.13 0.78 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1247 0.1158 0.1158 0.1158 0.1158 0.1158 5.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.115 0.105 0.095 0.085 0.09 0.065 0.08 -
P/RPS 1.14 1.02 0.91 0.74 0.77 0.56 0.74 33.49%
P/EPS 13.31 11.13 9.23 8.33 7.12 5.12 9.08 29.13%
EY 7.51 8.98 10.83 12.01 14.05 19.52 11.01 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.73 0.65 0.69 0.50 0.62 20.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 28/11/13 23/08/13 27/05/13 25/02/13 -
Price 0.145 0.11 0.10 0.105 0.09 0.08 0.07 -
P/RPS 1.43 1.06 0.96 0.92 0.77 0.69 0.64 71.16%
P/EPS 16.78 11.66 9.72 10.29 7.12 6.30 7.95 64.76%
EY 5.96 8.57 10.29 9.72 14.05 15.86 12.59 -39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.77 0.81 0.69 0.62 0.54 54.98%

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