[PRIVA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.47%
YoY- -10.71%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 87,628 81,435 73,891 60,400 56,490 57,738 58,418 31.13%
PBT 9,510 9,146 9,357 8,043 8,369 9,379 9,903 -2.67%
Tax -3,038 -2,736 -2,918 -3,014 -3,612 -4,142 -4,151 -18.83%
NP 6,472 6,410 6,439 5,029 4,757 5,237 5,752 8.20%
-
NP to SH 6,383 6,380 6,482 5,087 4,823 5,264 5,744 7.30%
-
Tax Rate 31.95% 29.91% 31.19% 37.47% 43.16% 44.16% 41.92% -
Total Cost 81,156 75,025 67,452 55,371 51,733 52,501 52,666 33.51%
-
Net Worth 79,887 83,730 83,045 78,148 78,148 78,148 72,565 6.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 79,887 83,730 83,045 78,148 78,148 78,148 72,565 6.63%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.39% 7.87% 8.71% 8.33% 8.42% 9.07% 9.85% -
ROE 7.99% 7.62% 7.81% 6.51% 6.17% 6.74% 7.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.36 14.59 13.35 10.82 10.12 10.34 10.47 29.20%
EPS 1.12 1.14 1.17 0.91 0.86 0.94 1.03 5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.98 12.99 11.79 9.64 9.01 9.21 9.32 31.13%
EPS 1.02 1.02 1.03 0.81 0.77 0.84 0.92 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.1336 0.1325 0.1247 0.1247 0.1247 0.1158 6.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.39 0.135 0.135 0.115 0.105 0.095 -
P/RPS 1.76 2.67 1.01 1.25 1.14 1.02 0.91 55.41%
P/EPS 24.14 34.12 11.53 14.81 13.31 11.13 9.23 90.16%
EY 4.14 2.93 8.67 6.75 7.51 8.98 10.83 -47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.60 0.90 0.96 0.82 0.75 0.73 91.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.20 0.295 0.21 0.19 0.145 0.11 0.10 -
P/RPS 1.30 2.02 1.57 1.76 1.43 1.06 0.96 22.46%
P/EPS 17.88 25.81 17.94 20.85 16.78 11.66 9.72 50.29%
EY 5.59 3.87 5.58 4.80 5.96 8.57 10.29 -33.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.97 1.40 1.36 1.04 0.79 0.77 51.25%

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