[PRIVA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.48%
YoY- 182.62%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 64,504 45,107 40,098 33,661 145 1,092 4,735 54.47%
PBT 10,447 6,106 6,569 933 -1,047 -15,596 -3,475 -
Tax -3,358 -2,092 -533 -60 0 0 0 -
NP 7,089 4,014 6,036 873 -1,047 -15,596 -3,475 -
-
NP to SH 7,083 3,826 5,842 865 -1,047 -15,596 -3,475 -
-
Tax Rate 32.14% 34.26% 8.11% 6.43% - - - -
Total Cost 57,415 41,093 34,062 32,788 1,192 16,688 8,210 38.24%
-
Net Worth 72,565 66,984 0 40,000 0 10,642 25,702 18.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 72,565 66,984 0 40,000 0 10,642 25,702 18.86%
NOSH 558,200 558,200 504,705 400,000 100,967 152,028 151,194 24.29%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.99% 8.90% 15.05% 2.59% -722.07% -1,428.21% -73.39% -
ROE 9.76% 5.71% 0.00% 2.16% 0.00% -146.55% -13.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.56 8.08 7.94 8.42 0.14 0.72 3.13 24.30%
EPS 1.27 0.69 1.16 0.22 -1.04 -10.26 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.00 0.10 0.00 0.07 0.17 -4.36%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.55 6.68 5.94 4.98 0.02 0.16 0.70 54.51%
EPS 1.05 0.57 0.86 0.13 -0.16 -2.31 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.0992 0.00 0.0592 0.00 0.0158 0.0381 18.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.065 0.10 0.08 0.08 0.06 0.07 0.20 -
P/RPS 0.56 1.24 1.01 0.95 41.78 9.75 6.39 -33.32%
P/EPS 5.12 14.59 6.91 36.99 -5.79 -0.68 -8.70 -
EY 19.52 6.85 14.47 2.70 -17.28 -146.55 -11.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 0.00 0.80 0.00 1.00 1.18 -13.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 26/05/11 26/05/10 - 23/05/08 17/05/07 -
Price 0.08 0.09 0.09 0.07 0.00 0.08 0.19 -
P/RPS 0.69 1.11 1.13 0.83 0.00 11.14 6.07 -30.37%
P/EPS 6.30 13.13 7.78 32.37 0.00 -0.78 -8.27 -
EY 15.86 7.62 12.86 3.09 0.00 -128.23 -12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.00 0.70 0.00 1.14 1.12 -9.37%

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