[PRIVA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.48%
YoY- 182.62%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,594 42,557 36,061 33,661 27,162 10,046 3,347 390.46%
PBT 5,546 3,561 1,455 933 802 -87 -920 -
Tax -352 -60 -60 -60 -60 0 0 -
NP 5,194 3,501 1,395 873 742 -87 -920 -
-
NP to SH 5,031 3,422 1,373 865 769 -87 -920 -
-
Tax Rate 6.35% 1.68% 4.12% 6.43% 7.48% - - -
Total Cost 31,400 39,056 34,666 32,788 26,420 10,133 4,267 276.95%
-
Net Worth 59,911 0 5,719 40,000 56,799 55,199 18,586 117.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,911 0 5,719 40,000 56,799 55,199 18,586 117.74%
NOSH 544,651 550,800 57,195 400,000 567,999 551,999 185,869 104.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.19% 8.23% 3.87% 2.59% 2.73% -0.87% -27.49% -
ROE 8.40% 0.00% 24.01% 2.16% 1.35% -0.16% -4.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.72 7.73 63.05 8.42 4.78 1.82 1.80 140.07%
EPS 0.92 0.62 2.40 0.22 0.14 -0.02 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.10 0.10 0.10 0.10 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.84 6.79 5.75 5.37 4.33 1.60 0.53 393.01%
EPS 0.80 0.55 0.22 0.14 0.12 -0.01 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.00 0.0091 0.0638 0.0906 0.0881 0.0297 117.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.06 0.07 0.08 0.09 0.09 0.12 -
P/RPS 0.89 0.78 0.11 0.95 1.88 4.95 6.66 -73.76%
P/EPS 6.50 9.66 2.92 36.99 66.48 -571.03 -24.24 -
EY 15.40 10.35 34.29 2.70 1.50 -0.18 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.70 0.80 0.90 0.90 1.20 -40.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 23/08/10 26/05/10 - - - -
Price 0.07 0.08 0.07 0.07 0.00 0.00 0.00 -
P/RPS 1.04 1.04 0.11 0.83 0.00 0.00 0.00 -
P/EPS 7.58 12.88 2.92 32.37 0.00 0.00 0.00 -
EY 13.20 7.77 34.29 3.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.70 0.70 0.00 0.00 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