[PRIVA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -332.5%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 58,772 49,584 39,196 23,652 6,694 566 446 125.41%
PBT 9,916 6,628 3,758 -272 -1,710 -4,062 -19,810 -
Tax -3,638 -4,420 -634 0 0 0 0 -
NP 6,278 2,208 3,124 -272 -1,710 -4,062 -19,810 -
-
NP to SH 6,374 2,106 2,826 -372 -1,710 -4,062 -19,810 -
-
Tax Rate 36.69% 66.69% 16.87% - - - - -
Total Cost 52,494 47,376 36,072 23,924 8,404 4,628 20,256 17.18%
-
Net Worth 72,565 66,984 56,021 6,323 18,586 9,094 16,659 27.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,565 66,984 56,021 6,323 18,586 9,094 16,659 27.76%
NOSH 558,200 558,200 509,285 63,235 185,869 151,567 151,452 24.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.68% 4.45% 7.97% -1.15% -25.55% -717.67% -4,441.70% -
ROE 8.78% 3.14% 5.04% -5.88% -9.20% -44.67% -118.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.53 8.88 7.70 37.40 3.60 0.37 0.29 81.87%
EPS 1.12 0.40 0.56 -0.04 -0.92 -2.68 -13.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.10 0.10 0.06 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 57,195
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.38 7.91 6.25 3.77 1.07 0.09 0.07 126.04%
EPS 1.02 0.34 0.45 -0.06 -0.27 -0.65 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1069 0.0894 0.0101 0.0297 0.0145 0.0266 27.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.09 0.09 0.08 0.07 0.12 0.08 0.17 -
P/RPS 0.85 1.01 1.04 0.19 3.33 21.42 57.73 -50.46%
P/EPS 7.88 23.85 14.42 -11.90 -13.04 -2.99 -1.30 -
EY 12.69 4.19 6.94 -8.40 -7.67 -33.50 -76.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.73 0.70 1.20 1.33 1.55 -12.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 28/08/12 26/08/11 23/08/10 25/08/09 14/08/08 30/08/07 -
Price 0.09 0.10 0.06 0.07 0.10 0.06 0.15 -
P/RPS 0.85 1.13 0.78 0.19 2.78 16.07 50.94 -49.41%
P/EPS 7.88 26.51 10.81 -11.90 -10.87 -2.24 -1.15 -
EY 12.69 3.77 9.25 -8.40 -9.20 -44.67 -87.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.55 0.70 1.00 1.00 1.36 -10.68%

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