[PRIVA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -663.39%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 49,584 39,196 23,652 6,694 566 446 1,698 75.39%
PBT 6,628 3,758 -272 -1,710 -4,062 -19,810 -3,288 -
Tax -4,420 -634 0 0 0 0 0 -
NP 2,208 3,124 -272 -1,710 -4,062 -19,810 -3,288 -
-
NP to SH 2,106 2,826 -372 -1,710 -4,062 -19,810 -3,288 -
-
Tax Rate 66.69% 16.87% - - - - - -
Total Cost 47,376 36,072 23,924 8,404 4,628 20,256 4,986 45.48%
-
Net Worth 66,984 56,021 6,323 18,586 9,094 16,659 29,070 14.91%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 66,984 56,021 6,323 18,586 9,094 16,659 29,070 14.91%
NOSH 558,200 509,285 63,235 185,869 151,567 151,452 100,243 33.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.45% 7.97% -1.15% -25.55% -717.67% -4,441.70% -193.64% -
ROE 3.14% 5.04% -5.88% -9.20% -44.67% -118.91% -11.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.88 7.70 37.40 3.60 0.37 0.29 1.69 31.81%
EPS 0.40 0.56 -0.04 -0.92 -2.68 -13.08 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.10 0.06 0.11 0.29 -13.66%
Adjusted Per Share Value based on latest NOSH - 185,869
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.91 6.25 3.77 1.07 0.09 0.07 0.27 75.48%
EPS 0.34 0.45 -0.06 -0.27 -0.65 -3.16 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0894 0.0101 0.0297 0.0145 0.0266 0.0464 14.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.08 0.07 0.12 0.08 0.17 0.40 -
P/RPS 1.01 1.04 0.19 3.33 21.42 57.73 23.61 -40.83%
P/EPS 23.85 14.42 -11.90 -13.04 -2.99 -1.30 -12.20 -
EY 4.19 6.94 -8.40 -7.67 -33.50 -76.94 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.70 1.20 1.33 1.55 1.38 -9.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 23/08/10 25/08/09 14/08/08 30/08/07 01/09/06 -
Price 0.10 0.06 0.07 0.10 0.06 0.15 0.21 -
P/RPS 1.13 0.78 0.19 2.78 16.07 50.94 12.40 -32.89%
P/EPS 26.51 10.81 -11.90 -10.87 -2.24 -1.15 -6.40 -
EY 3.77 9.25 -8.40 -9.20 -44.67 -87.20 -15.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 0.70 1.00 1.00 1.36 0.72 2.39%

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