[PRIVA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.12%
YoY- 575.38%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 44,547 41,922 44,396 40,098 36,594 42,557 36,061 15.08%
PBT 6,088 6,639 7,589 6,569 5,546 3,561 1,455 158.98%
Tax -835 -828 -669 -533 -352 -60 -60 475.80%
NP 5,253 5,811 6,920 6,036 5,194 3,501 1,395 141.45%
-
NP to SH 5,006 5,494 6,657 5,842 5,031 3,422 1,373 136.33%
-
Tax Rate 13.72% 12.47% 8.82% 8.11% 6.35% 1.68% 4.12% -
Total Cost 39,294 36,111 37,476 34,062 31,400 39,056 34,666 8.68%
-
Net Worth 66,984 57,133 52,249 0 59,911 0 5,719 413.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 66,984 57,133 52,249 0 59,911 0 5,719 413.43%
NOSH 558,200 519,393 474,999 504,705 544,651 550,800 57,195 354.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.79% 13.86% 15.59% 15.05% 14.19% 8.23% 3.87% -
ROE 7.47% 9.62% 12.74% 0.00% 8.40% 0.00% 24.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.98 8.07 9.35 7.94 6.72 7.73 63.05 -74.69%
EPS 0.90 1.06 1.40 1.16 0.92 0.62 2.40 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.00 0.11 0.00 0.10 12.88%
Adjusted Per Share Value based on latest NOSH - 504,705
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.11 6.69 7.08 6.40 5.84 6.79 5.75 15.15%
EPS 0.80 0.88 1.06 0.93 0.80 0.55 0.22 135.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0912 0.0834 0.00 0.0956 0.00 0.0091 414.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.06 0.08 0.08 0.06 0.06 0.07 -
P/RPS 1.13 0.74 0.86 1.01 0.89 0.78 0.11 370.55%
P/EPS 10.04 5.67 5.71 6.91 6.50 9.66 2.92 127.29%
EY 9.96 17.63 17.52 14.47 15.40 10.35 34.29 -56.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.73 0.00 0.55 0.00 0.70 4.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 22/11/11 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 -
Price 0.11 0.08 0.06 0.09 0.07 0.08 0.07 -
P/RPS 1.38 0.99 0.64 1.13 1.04 1.04 0.11 437.43%
P/EPS 12.27 7.56 4.28 7.78 7.58 12.88 2.92 159.72%
EY 8.15 13.22 23.36 12.86 13.20 7.77 34.29 -61.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 0.55 0.00 0.64 0.00 0.70 19.92%

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