[PRIVA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.9%
YoY- 157.22%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,713 13,778 11,153 17,116 939 680 2,074 46.69%
PBT 2,623 2,319 2,870 885 -1,489 -4,778 -804 -
Tax -883 -359 -352 0 0 0 0 -
NP 1,740 1,960 2,518 885 -1,489 -4,778 -804 -
-
NP to SH 1,741 1,973 2,461 852 -1,489 -4,778 -804 -
-
Tax Rate 33.66% 15.48% 12.26% 0.00% - - - -
Total Cost 18,973 11,818 8,635 16,231 2,428 5,458 2,878 36.89%
-
Net Worth 72,565 66,984 59,911 56,799 6,077 13,643 27,637 17.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,565 66,984 59,911 56,799 6,077 13,643 27,637 17.43%
NOSH 558,200 558,200 544,651 567,999 151,938 151,592 125,625 28.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.40% 14.23% 22.58% 5.17% -158.57% -702.65% -38.77% -
ROE 2.40% 2.95% 4.11% 1.50% -24.50% -35.02% -2.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.71 2.47 2.05 3.01 0.62 0.45 1.65 14.44%
EPS 0.31 0.35 0.45 0.15 -0.98 -3.15 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.10 0.04 0.09 0.22 -8.38%
Adjusted Per Share Value based on latest NOSH - 567,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.07 2.04 1.65 2.53 0.14 0.10 0.31 46.49%
EPS 0.26 0.29 0.36 0.13 -0.22 -0.71 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.0992 0.0887 0.0841 0.009 0.0202 0.0409 17.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.06 0.09 0.09 0.09 0.22 -
P/RPS 2.16 3.65 2.93 2.99 14.56 20.06 13.33 -26.14%
P/EPS 25.65 25.46 13.28 60.00 -9.18 -2.86 -34.38 -
EY 3.90 3.93 7.53 1.67 -10.89 -35.02 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.55 0.90 2.25 1.00 1.00 -7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 24/02/11 24/02/10 26/02/09 28/02/08 22/02/07 -
Price 0.07 0.11 0.07 0.07 0.04 0.06 0.31 -
P/RPS 1.89 4.46 3.42 2.32 6.47 13.38 18.78 -31.77%
P/EPS 22.44 31.12 15.49 46.67 -4.08 -1.90 -48.44 -
EY 4.46 3.21 6.45 2.14 -24.50 -52.53 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.64 0.70 1.00 0.67 1.41 -14.76%

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