[PRIVA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.17%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 73,225 83,614 60,429 57,786 53,245 40,425 33,361 13.98%
PBT 4,818 4,737 6,862 9,342 8,344 5,169 3,728 4.36%
Tax -2,238 -1,688 -2,641 -4,156 -4,028 -636 0 -
NP 2,580 3,049 4,221 5,186 4,316 4,533 3,728 -5.94%
-
NP to SH 2,398 3,216 4,400 5,216 4,246 4,188 3,586 -6.48%
-
Tax Rate 46.45% 35.63% 38.49% 44.49% 48.27% 12.30% 0.00% -
Total Cost 70,645 80,565 56,208 52,600 48,929 35,892 29,633 15.56%
-
Net Worth 83,730 78,148 78,148 72,565 66,984 56,640 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,730 78,148 78,148 72,565 66,984 56,640 0 -
NOSH 558,200 558,200 558,200 558,200 558,200 514,918 527,954 0.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.52% 3.65% 6.99% 8.98% 8.11% 11.21% 11.17% -
ROE 2.86% 4.12% 5.63% 7.19% 6.34% 7.39% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.12 14.98 10.83 10.35 9.54 7.85 6.32 12.93%
EPS 0.43 0.57 0.76 0.93 0.77 0.81 0.67 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.84 12.38 8.95 8.56 7.88 5.99 4.94 13.98%
EPS 0.36 0.48 0.65 0.77 0.63 0.62 0.53 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1157 0.1157 0.1074 0.0992 0.0839 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.25 0.135 0.085 0.08 0.06 0.06 -
P/RPS 1.14 1.67 1.25 0.82 0.84 0.76 0.95 3.08%
P/EPS 34.91 43.39 17.13 9.10 10.52 7.38 8.83 25.72%
EY 2.86 2.30 5.84 10.99 9.51 13.56 11.32 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.79 0.96 0.65 0.67 0.55 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 25/11/14 28/11/13 30/11/12 22/11/11 24/11/10 -
Price 0.14 0.24 0.19 0.105 0.08 0.08 0.08 -
P/RPS 1.07 1.60 1.76 1.01 0.84 1.02 1.27 -2.81%
P/EPS 32.58 41.66 24.10 11.24 10.52 9.84 11.78 18.45%
EY 3.07 2.40 4.15 8.90 9.51 10.17 8.49 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.71 1.36 0.81 0.67 0.73 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