[PRIVA] YoY 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- 55.17%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,517 17,864 13,954 15,142 10,721 13,195 6,699 21.45%
PBT -23 1,723 2,049 2,944 1,984 2,934 828 -
Tax 134 -700 -1,298 -812 -159 0 0 -
NP 111 1,023 751 2,132 1,825 2,934 828 -28.44%
-
NP to SH 245 1,033 769 2,132 1,714 2,877 828 -18.36%
-
Tax Rate - 40.63% 63.35% 27.58% 8.01% 0.00% 0.00% -
Total Cost 21,406 16,841 13,203 13,010 8,896 10,261 5,871 24.04%
-
Net Worth 78,148 78,148 72,565 66,984 57,133 0 55,199 5.96%
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 57,133 0 55,199 5.96%
NOSH 558,200 558,200 558,200 558,200 519,393 550,800 551,999 0.18%
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 0.52% 5.73% 5.38% 14.08% 17.02% 22.24% 12.36% -
ROE 0.31% 1.32% 1.06% 3.18% 3.00% 0.00% 1.50% -
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 3.85 3.20 2.50 2.71 2.06 2.40 1.21 21.26%
EPS 0.04 0.18 0.13 0.38 0.33 0.53 0.15 -19.76%
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 3.19 2.64 2.07 2.24 1.59 1.95 0.99 21.52%
EPS 0.04 0.15 0.11 0.32 0.25 0.43 0.12 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.1074 0.0992 0.0846 0.00 0.0817 5.96%
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 6.49 4.22 3.40 2.95 2.91 2.50 7.42 -2.20%
P/EPS 569.59 72.95 61.70 20.95 18.18 11.49 60.00 45.48%
EY 0.18 1.37 1.62 4.77 5.50 8.71 1.67 -31.00%
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 6.23 5.94 4.20 2.95 3.88 3.34 7.42 -2.87%
P/EPS 546.81 102.67 76.22 20.95 24.24 15.32 60.00 44.50%
EY 0.18 0.97 1.31 4.77 4.13 6.53 1.67 -31.00%
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