[PRIVA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.75%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,919 62,711 45,322 43,340 39,934 30,319 25,021 13.98%
PBT 3,614 3,553 5,147 7,007 6,258 3,877 2,796 4.36%
Tax -1,679 -1,266 -1,981 -3,117 -3,021 -477 0 -
NP 1,935 2,287 3,166 3,890 3,237 3,400 2,796 -5.94%
-
NP to SH 1,799 2,412 3,300 3,912 3,185 3,141 2,690 -6.47%
-
Tax Rate 46.46% 35.63% 38.49% 44.48% 48.27% 12.30% 0.00% -
Total Cost 52,984 60,424 42,156 39,450 36,697 26,919 22,225 15.56%
-
Net Worth 83,730 78,148 78,148 72,565 66,984 56,640 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,730 78,148 78,148 72,565 66,984 56,640 0 -
NOSH 558,200 558,200 558,200 558,200 558,200 514,918 527,954 0.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.52% 3.65% 6.99% 8.98% 8.11% 11.21% 11.17% -
ROE 2.15% 3.09% 4.22% 5.39% 4.75% 5.55% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.84 11.23 8.12 7.76 7.15 5.89 4.74 12.93%
EPS 0.32 0.43 0.57 0.70 0.58 0.61 0.50 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.13 9.28 6.71 6.42 5.91 4.49 3.70 14.00%
EPS 0.27 0.36 0.49 0.58 0.47 0.47 0.40 -6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1157 0.1157 0.1074 0.0992 0.0839 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.25 0.135 0.085 0.08 0.06 0.06 -
P/RPS 1.52 2.23 1.66 1.09 1.12 1.02 1.27 3.03%
P/EPS 46.54 57.86 22.84 12.13 14.02 9.84 11.78 25.70%
EY 2.15 1.73 4.38 8.24 7.13 10.17 8.49 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.79 0.96 0.65 0.67 0.55 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 25/11/14 28/11/13 30/11/12 22/11/11 24/11/10 -
Price 0.14 0.24 0.19 0.105 0.08 0.08 0.08 -
P/RPS 1.42 2.14 2.34 1.35 1.12 1.36 1.69 -2.85%
P/EPS 43.44 55.54 32.14 14.98 14.02 13.11 15.70 18.46%
EY 2.30 1.80 3.11 6.67 7.13 7.63 6.37 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.71 1.36 0.81 0.67 0.73 0.00 -

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