[PRIVA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.95%
YoY- 384.85%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 56,490 65,241 49,291 44,396 36,061 3,347 1,070 93.62%
PBT 8,369 10,525 7,617 7,589 1,455 -920 -7,687 -
Tax -3,612 -3,514 -2,728 -669 -60 0 0 -
NP 4,757 7,011 4,889 6,920 1,395 -920 -7,687 -
-
NP to SH 4,823 7,060 4,732 6,657 1,373 -920 -7,687 -
-
Tax Rate 43.16% 33.39% 35.81% 8.82% 4.12% - - -
Total Cost 51,733 58,230 44,402 37,476 34,666 4,267 8,757 34.43%
-
Net Worth 78,148 72,565 66,984 52,249 5,719 18,586 9,064 43.17%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 78,148 72,565 66,984 52,249 5,719 18,586 9,064 43.17%
NOSH 558,200 558,200 558,200 474,999 57,195 185,869 151,076 24.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.42% 10.75% 9.92% 15.59% 3.87% -27.49% -718.41% -
ROE 6.17% 9.73% 7.06% 12.74% 24.01% -4.95% -84.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.12 11.69 8.83 9.35 63.05 1.80 0.71 55.67%
EPS 0.86 1.26 0.85 1.40 2.40 -0.49 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.11 0.10 0.10 0.06 15.15%
Adjusted Per Share Value based on latest NOSH - 474,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.01 10.41 7.87 7.08 5.75 0.53 0.17 93.75%
EPS 0.77 1.13 0.76 1.06 0.22 -0.15 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1158 0.1069 0.0834 0.0091 0.0297 0.0145 43.11%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.115 0.09 0.09 0.08 0.07 0.12 0.08 -
P/RPS 1.14 0.77 1.02 0.86 0.11 6.66 11.30 -31.75%
P/EPS 13.31 7.12 10.62 5.71 2.92 -24.24 -1.57 -
EY 7.51 14.05 9.42 17.52 34.29 -4.12 -63.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.75 0.73 0.70 1.20 1.33 -7.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 23/08/13 28/08/12 26/08/11 23/08/10 - 14/08/08 -
Price 0.145 0.09 0.10 0.06 0.07 0.00 0.06 -
P/RPS 1.43 0.77 1.13 0.64 0.11 0.00 8.47 -25.64%
P/EPS 16.78 7.12 11.80 4.28 2.92 0.00 -1.18 -
EY 5.96 14.05 8.48 23.36 34.29 0.00 -84.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.83 0.55 0.70 0.00 1.00 0.65%

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