[PRIVA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 202.47%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 62,711 45,322 43,340 39,934 30,319 25,021 10,046 35.67%
PBT 3,553 5,147 7,007 6,258 3,877 2,796 202 61.23%
Tax -1,266 -1,981 -3,117 -3,021 -477 0 0 -
NP 2,287 3,166 3,890 3,237 3,400 2,796 202 49.82%
-
NP to SH 2,412 3,300 3,912 3,185 3,141 2,690 202 51.15%
-
Tax Rate 35.63% 38.49% 44.48% 48.27% 12.30% 0.00% 0.00% -
Total Cost 60,424 42,156 39,450 36,697 26,919 22,225 9,844 35.29%
-
Net Worth 78,148 78,148 72,565 66,984 56,640 0 28,857 18.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 78,148 78,148 72,565 66,984 56,640 0 28,857 18.05%
NOSH 558,200 558,200 558,200 558,200 514,918 527,954 288,571 11.61%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.65% 6.99% 8.98% 8.11% 11.21% 11.17% 2.01% -
ROE 3.09% 4.22% 5.39% 4.75% 5.55% 0.00% 0.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.23 8.12 7.76 7.15 5.89 4.74 3.48 21.55%
EPS 0.43 0.57 0.70 0.58 0.61 0.50 0.07 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.11 0.00 0.10 5.76%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.28 6.71 6.42 5.91 4.49 3.70 1.49 35.62%
EPS 0.36 0.49 0.58 0.47 0.47 0.40 0.03 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.1074 0.0992 0.0839 0.00 0.0427 18.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.25 0.135 0.085 0.08 0.06 0.06 0.09 -
P/RPS 2.23 1.66 1.09 1.12 1.02 1.27 2.59 -2.46%
P/EPS 57.86 22.84 12.13 14.02 9.84 11.78 128.57 -12.45%
EY 1.73 4.38 8.24 7.13 10.17 8.49 0.78 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.96 0.65 0.67 0.55 0.00 0.90 12.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 25/11/14 28/11/13 30/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.24 0.19 0.105 0.08 0.08 0.08 0.09 -
P/RPS 2.14 2.34 1.35 1.12 1.36 1.69 2.59 -3.12%
P/EPS 55.54 32.14 14.98 14.02 13.11 15.70 128.57 -13.04%
EY 1.80 3.11 6.67 7.13 7.63 6.37 0.78 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 0.81 0.67 0.73 0.00 0.90 11.28%

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