[PRIVA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -34.64%
YoY- 2027.5%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 54,960 57,680 42,252 40,012 25,996 0 552 115.21%
PBT 8,632 10,728 4,464 4,392 300 -224 -4,196 -
Tax -3,528 -3,564 -5,752 -724 0 0 0 -
NP 5,104 7,164 -1,288 3,668 300 -224 -4,196 -
-
NP to SH 5,424 7,344 -1,316 3,404 160 -224 -4,196 -
-
Tax Rate 40.87% 33.22% 128.85% 16.48% 0.00% - - -
Total Cost 49,856 50,516 43,540 36,344 25,696 224 4,748 47.95%
-
Net Worth 78,148 72,565 66,984 0 40,000 0 10,642 39.39%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 78,148 72,565 66,984 0 40,000 0 10,642 39.39%
NOSH 558,200 558,200 558,200 504,705 400,000 100,243 152,028 24.19%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.29% 12.42% -3.05% 9.17% 1.15% 0.00% -760.14% -
ROE 6.94% 10.12% -1.96% 0.00% 0.40% 0.00% -39.43% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.85 10.33 7.57 7.93 6.50 0.00 0.36 73.54%
EPS 0.92 1.28 -0.24 0.64 0.04 0.00 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.00 0.10 0.00 0.07 12.24%
Adjusted Per Share Value based on latest NOSH - 504,705
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.14 8.54 6.26 5.92 3.85 0.00 0.08 115.99%
EPS 0.80 1.09 -0.19 0.50 0.02 -0.03 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1074 0.0992 0.00 0.0592 0.00 0.0158 39.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.105 0.065 0.10 0.08 0.08 0.06 0.07 -
P/RPS 1.07 0.63 1.32 1.01 1.23 0.00 19.28 -38.22%
P/EPS 10.81 4.94 -42.42 11.86 200.00 -26.85 -2.54 -
EY 9.25 20.24 -2.36 8.43 0.50 -3.72 -39.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.83 0.00 0.80 0.00 1.00 -4.67%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 27/05/13 25/05/12 26/05/11 26/05/10 - 23/05/08 -
Price 0.11 0.08 0.09 0.09 0.07 0.00 0.08 -
P/RPS 1.12 0.77 1.19 1.14 1.08 0.00 22.03 -39.12%
P/EPS 11.32 6.08 -38.17 13.34 175.00 0.00 -2.90 -
EY 8.83 16.45 -2.62 7.49 0.57 0.00 -34.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.62 0.75 0.00 0.70 0.00 1.14 -5.92%

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