[PRIVA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 96.14%
YoY- 94.66%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 42,252 40,012 25,996 0 552 224 708 97.55%
PBT 4,464 4,392 300 -224 -4,196 -4,052 -2,820 -
Tax -5,752 -724 0 0 0 0 0 -
NP -1,288 3,668 300 -224 -4,196 -4,052 -2,820 -12.23%
-
NP to SH -1,316 3,404 160 -224 -4,196 -4,052 -2,820 -11.91%
-
Tax Rate 128.85% 16.48% 0.00% - - - - -
Total Cost 43,540 36,344 25,696 224 4,748 4,276 3,528 51.95%
-
Net Worth 66,984 0 40,000 0 10,642 25,702 15,749 27.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 66,984 0 40,000 0 10,642 25,702 15,749 27.25%
NOSH 558,200 504,705 400,000 100,243 152,028 151,194 75,000 39.68%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.05% 9.17% 1.15% 0.00% -760.14% -1,808.93% -398.31% -
ROE -1.96% 0.00% 0.40% 0.00% -39.43% -15.76% -17.90% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.57 7.93 6.50 0.00 0.36 0.15 0.94 41.53%
EPS -0.24 0.64 0.04 0.00 -2.76 -2.68 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.00 0.10 0.00 0.07 0.17 0.21 -8.89%
Adjusted Per Share Value based on latest NOSH - 100,967
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.74 6.38 4.15 0.00 0.09 0.04 0.11 98.42%
EPS -0.21 0.54 0.03 -0.04 -0.67 -0.65 -0.45 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.00 0.0638 0.00 0.017 0.041 0.0251 27.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.10 0.08 0.08 0.06 0.07 0.20 0.00 -
P/RPS 1.32 1.01 1.23 0.00 19.28 134.99 0.00 -
P/EPS -42.42 11.86 200.00 -26.85 -2.54 -7.46 0.00 -
EY -2.36 8.43 0.50 -3.72 -39.43 -13.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.80 0.00 1.00 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 26/05/10 - 23/05/08 17/05/07 26/05/06 -
Price 0.09 0.09 0.07 0.00 0.08 0.19 0.47 -
P/RPS 1.19 1.14 1.08 0.00 22.03 128.24 49.79 -46.29%
P/EPS -38.17 13.34 175.00 0.00 -2.90 -7.09 -12.50 20.42%
EY -2.62 7.49 0.57 0.00 -34.50 -14.11 -8.00 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.70 0.00 1.14 1.12 2.24 -16.65%

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