[PRIVA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.3%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 81,346 73,892 58,456 60,647 44,071 36,174 27,162 20.04%
PBT 3,308 9,357 9,899 8,895 5,765 5,666 1,087 20.37%
Tax -1,116 -2,918 -4,487 -3,905 -646 -352 0 -
NP 2,192 6,439 5,412 4,990 5,119 5,314 1,087 12.39%
-
NP to SH 3,120 6,482 5,355 4,939 4,841 5,208 1,053 19.83%
-
Tax Rate 33.74% 31.19% 45.33% 43.90% 11.21% 6.21% 0.00% -
Total Cost 79,154 67,453 53,044 55,657 38,952 30,860 26,075 20.32%
-
Net Worth 84,027 85,500 72,515 71,952 66,984 59,834 37,607 14.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 84,027 85,500 72,515 71,952 66,984 59,834 37,607 14.33%
NOSH 560,185 569,999 557,812 553,483 558,200 543,953 376,071 6.86%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.69% 8.71% 9.26% 8.23% 11.62% 14.69% 4.00% -
ROE 3.71% 7.58% 7.38% 6.86% 7.23% 8.70% 2.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.52 12.96 10.48 10.96 7.90 6.65 7.22 12.34%
EPS 0.56 1.16 0.96 0.88 0.92 0.95 0.28 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.12 0.11 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.98 11.79 9.33 9.68 7.03 5.77 4.33 20.06%
EPS 0.50 1.03 0.85 0.79 0.77 0.83 0.17 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1364 0.1157 0.1148 0.1069 0.0955 0.06 14.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.235 0.135 0.095 0.08 0.09 0.06 0.09 -
P/RPS 1.62 1.04 0.91 0.73 1.14 0.90 1.25 4.41%
P/EPS 42.19 11.87 9.90 8.97 10.38 6.27 32.14 4.63%
EY 2.37 8.42 10.11 11.15 9.64 15.96 3.11 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.90 0.73 0.62 0.75 0.55 0.90 9.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 03/03/15 28/02/14 25/02/13 20/02/12 24/02/11 24/02/10 -
Price 0.18 0.21 0.10 0.07 0.11 0.07 0.07 -
P/RPS 1.24 1.62 0.95 0.64 1.39 1.05 0.97 4.17%
P/EPS 32.32 18.47 10.42 7.84 12.68 7.31 25.00 4.37%
EY 3.09 5.42 9.60 12.75 7.88 13.68 4.00 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.40 0.77 0.54 0.92 0.64 0.70 9.39%

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