[PRIVA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 290.97%
YoY- 118.15%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 60,647 44,071 36,174 27,162 1,249 1,009 4,885 52.11%
PBT 8,895 5,765 5,666 1,087 -5,735 -15,560 -3,167 -
Tax -3,905 -646 -352 0 -67 0 0 -
NP 4,990 5,119 5,314 1,087 -5,802 -15,560 -3,167 -
-
NP to SH 4,939 4,841 5,208 1,053 -5,802 -15,560 -3,167 -
-
Tax Rate 43.90% 11.21% 6.21% 0.00% - - - -
Total Cost 55,657 38,952 30,860 26,075 7,051 16,569 8,052 37.97%
-
Net Worth 71,952 66,984 59,834 37,607 6,059 13,634 27,758 17.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 71,952 66,984 59,834 37,607 6,059 13,634 27,758 17.18%
NOSH 553,483 558,200 543,953 376,071 151,488 151,491 126,175 27.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.23% 11.62% 14.69% 4.00% -464.53% -1,542.12% -64.83% -
ROE 6.86% 7.23% 8.70% 2.80% -95.75% -114.12% -11.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.96 7.90 6.65 7.22 0.82 0.67 3.87 18.92%
EPS 0.88 0.92 0.95 0.28 -3.83 -10.27 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.10 0.04 0.09 0.22 -8.38%
Adjusted Per Share Value based on latest NOSH - 567,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.68 7.03 5.77 4.33 0.20 0.16 0.78 52.10%
EPS 0.79 0.77 0.83 0.17 -0.93 -2.48 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1069 0.0955 0.06 0.0097 0.0218 0.0443 17.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.06 0.09 0.09 0.09 0.22 -
P/RPS 0.73 1.14 0.90 1.25 10.92 13.51 5.68 -28.93%
P/EPS 8.97 10.38 6.27 32.14 -2.35 -0.88 -8.76 -
EY 11.15 9.64 15.96 3.11 -42.56 -114.12 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.55 0.90 2.25 1.00 1.00 -7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 24/02/11 24/02/10 26/02/09 28/02/08 22/02/07 -
Price 0.07 0.11 0.07 0.07 0.04 0.06 0.31 -
P/RPS 0.64 1.39 1.05 0.97 4.85 9.01 8.01 -34.34%
P/EPS 7.84 12.68 7.31 25.00 -1.04 -0.58 -12.35 -
EY 12.75 7.88 13.68 4.00 -95.75 -171.19 -8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.64 0.70 1.00 0.67 1.41 -14.76%

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