[PRIVA] YoY TTM 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- -19.31%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 73,554 91,281 60,400 64,053 53,712 41,922 42,557 9.53%
PBT 3,369 7,764 8,043 9,630 8,577 6,639 3,561 -0.91%
Tax -1,528 -2,204 -3,014 -4,000 -3,381 -828 -60 71.44%
NP 1,841 5,560 5,029 5,630 5,196 5,811 3,501 -10.14%
-
NP to SH 2,505 5,595 5,087 5,697 5,150 5,494 3,422 -5.06%
-
Tax Rate 45.35% 28.39% 37.47% 41.54% 39.42% 12.47% 1.68% -
Total Cost 71,713 85,721 55,371 58,423 48,516 36,111 39,056 10.64%
-
Net Worth 83,730 85,750 78,148 72,565 66,984 57,133 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 85,750 78,148 72,565 66,984 57,133 0 -
NOSH 558,200 558,200 558,200 558,200 558,200 519,393 550,800 0.22%
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 2.50% 6.09% 8.33% 8.79% 9.67% 13.86% 8.23% -
ROE 2.99% 6.52% 6.51% 7.85% 7.69% 9.62% 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 13.18 14.90 10.82 11.47 9.62 8.07 7.73 9.29%
EPS 0.45 0.91 0.91 1.02 0.92 1.06 0.62 -5.19%
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 10.89 13.51 8.94 9.48 7.95 6.21 6.30 9.54%
EPS 0.37 0.83 0.75 0.84 0.76 0.81 0.51 -5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.127 0.1157 0.1074 0.0992 0.0846 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 1.14 1.68 1.25 0.74 0.83 0.74 0.78 6.52%
P/EPS 33.43 27.37 14.81 8.33 8.67 5.67 9.66 22.96%
EY 2.99 3.65 6.75 12.01 11.53 17.63 10.35 -18.67%
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 1.06 1.61 1.76 0.92 0.83 0.99 1.04 0.31%
P/EPS 31.20 26.27 20.85 10.29 8.67 7.56 12.88 15.87%
EY 3.21 3.81 4.80 9.72 11.53 13.22 7.77 -13.68%
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