[PRIVA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.42%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,657 19,911 13,718 14,966 14,229 10,045 5,747 20.55%
PBT 1,097 1,630 1,266 2,276 2,198 687 -333 -
Tax -615 -700 -398 -928 -772 -136 0 -
NP 482 930 868 1,348 1,426 551 -333 -
-
NP to SH 386 913 910 1,351 1,374 468 -347 -
-
Tax Rate 56.06% 42.94% 31.44% 40.77% 35.12% 19.80% - -
Total Cost 17,175 18,981 12,850 13,618 12,803 9,494 6,080 18.87%
-
Net Worth 83,730 79,887 78,148 72,565 66,984 52,249 5,719 56.34%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 83,730 79,887 78,148 72,565 66,984 52,249 5,719 56.34%
NOSH 558,200 570,625 558,200 558,200 558,200 474,999 57,195 46.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.73% 4.67% 6.33% 9.01% 10.02% 5.49% -5.79% -
ROE 0.46% 1.14% 1.16% 1.86% 2.05% 0.90% -6.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.16 3.49 2.46 2.68 2.55 2.11 10.05 -17.52%
EPS 0.07 0.16 0.16 0.24 0.26 0.10 -0.06 -
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 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.61 2.95 2.03 2.22 2.11 1.49 0.85 20.53%
EPS 0.06 0.14 0.13 0.20 0.20 0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1183 0.1157 0.1074 0.0992 0.0774 0.0085 56.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.27 0.115 0.09 0.09 0.08 0.07 -
P/RPS 5.22 7.74 4.68 3.36 3.53 3.78 0.70 39.73%
P/EPS 238.61 168.75 70.54 37.19 36.56 81.20 -11.54 -
EY 0.42 0.59 1.42 2.69 2.73 1.23 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.93 0.82 0.69 0.75 0.73 0.70 7.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 21/08/15 28/08/14 23/08/13 28/08/12 26/08/11 23/08/10 -
Price 0.165 0.20 0.145 0.09 0.10 0.06 0.07 -
P/RPS 5.22 5.73 5.90 3.36 3.92 2.84 0.70 39.73%
P/EPS 238.61 125.00 88.94 37.19 40.63 60.90 -11.54 -
EY 0.42 0.80 1.12 2.69 2.46 1.64 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.43 1.04 0.69 0.83 0.55 0.70 7.81%

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