[PRIVA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 44.02%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 58,418 64,053 65,241 64,504 60,647 53,712 49,291 11.95%
PBT 9,903 9,630 10,525 10,447 8,881 8,577 7,617 19.06%
Tax -4,151 -4,000 -3,514 -3,358 -3,905 -3,381 -2,728 32.19%
NP 5,752 5,630 7,011 7,089 4,976 5,196 4,889 11.41%
-
NP to SH 5,744 5,697 7,060 7,083 4,918 5,150 4,732 13.75%
-
Tax Rate 41.92% 41.54% 33.39% 32.14% 43.97% 39.42% 35.81% -
Total Cost 52,666 58,423 58,230 57,415 55,671 48,516 44,402 12.01%
-
Net Worth 72,565 72,565 72,565 72,565 72,565 66,984 66,984 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,565 72,565 72,565 72,565 72,565 66,984 66,984 5.46%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.85% 8.79% 10.75% 10.99% 8.20% 9.67% 9.92% -
ROE 7.92% 7.85% 9.73% 9.76% 6.78% 7.69% 7.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.47 11.47 11.69 11.56 10.86 9.62 8.83 11.99%
EPS 1.03 1.02 1.26 1.27 0.88 0.92 0.85 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.32 10.22 10.41 10.29 9.68 8.57 7.87 11.89%
EPS 0.92 0.91 1.13 1.13 0.78 0.82 0.76 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1158 0.1158 0.1158 0.1158 0.1069 0.1069 5.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.095 0.085 0.09 0.065 0.08 0.08 0.09 -
P/RPS 0.91 0.74 0.77 0.56 0.74 0.83 1.02 -7.30%
P/EPS 9.23 8.33 7.12 5.12 9.08 8.67 10.62 -8.90%
EY 10.83 12.01 14.05 19.52 11.01 11.53 9.42 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.69 0.50 0.62 0.67 0.75 -1.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 23/08/13 27/05/13 25/02/13 30/11/12 28/08/12 -
Price 0.10 0.105 0.09 0.08 0.07 0.08 0.10 -
P/RPS 0.96 0.92 0.77 0.69 0.64 0.83 1.13 -10.27%
P/EPS 9.72 10.29 7.12 6.30 7.95 8.67 11.80 -12.09%
EY 10.29 9.72 14.05 15.86 12.59 11.53 8.48 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.69 0.62 0.54 0.67 0.83 -4.86%

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