[PRIVA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
03-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 27.42%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,281 87,628 81,435 73,891 60,400 56,490 57,738 35.67%
PBT 7,764 9,510 9,146 9,357 8,043 8,369 9,379 -11.82%
Tax -2,204 -3,038 -2,736 -2,918 -3,014 -3,612 -4,142 -34.30%
NP 5,560 6,472 6,410 6,439 5,029 4,757 5,237 4.06%
-
NP to SH 5,595 6,383 6,380 6,482 5,087 4,823 5,264 4.14%
-
Tax Rate 28.39% 31.95% 29.91% 31.19% 37.47% 43.16% 44.16% -
Total Cost 85,721 81,156 75,025 67,452 55,371 51,733 52,501 38.61%
-
Net Worth 85,750 79,887 83,730 83,045 78,148 78,148 78,148 6.37%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 85,750 79,887 83,730 83,045 78,148 78,148 78,148 6.37%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.09% 7.39% 7.87% 8.71% 8.33% 8.42% 9.07% -
ROE 6.52% 7.99% 7.62% 7.81% 6.51% 6.17% 6.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.90 15.36 14.59 13.35 10.82 10.12 10.34 27.55%
EPS 0.91 1.12 1.14 1.17 0.91 0.86 0.94 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.14 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 553,636
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.51 12.97 12.06 10.94 8.94 8.36 8.55 35.62%
EPS 0.83 0.95 0.94 0.96 0.75 0.71 0.78 4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1183 0.124 0.123 0.1157 0.1157 0.1157 6.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.27 0.39 0.135 0.135 0.115 0.105 -
P/RPS 1.68 1.76 2.67 1.01 1.25 1.14 1.02 39.42%
P/EPS 27.37 24.14 34.12 11.53 14.81 13.31 11.13 82.08%
EY 3.65 4.14 2.93 8.67 6.75 7.51 8.98 -45.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.93 2.60 0.90 0.96 0.82 0.75 78.49%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 21/08/15 28/05/15 03/03/15 25/11/14 28/08/14 29/05/14 -
Price 0.24 0.20 0.295 0.21 0.19 0.145 0.11 -
P/RPS 1.61 1.30 2.02 1.57 1.76 1.43 1.06 32.10%
P/EPS 26.27 17.88 25.81 17.94 20.85 16.78 11.66 71.77%
EY 3.81 5.59 3.87 5.58 4.80 5.96 8.57 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.43 1.97 1.40 1.36 1.04 0.79 67.25%

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