[PRIVA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 44.02%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 78,073 81,435 57,738 64,504 45,107 40,098 33,661 15.03%
PBT 2,225 9,146 9,379 10,447 6,106 6,569 933 15.57%
Tax -584 -2,736 -4,142 -3,358 -2,092 -533 -60 46.06%
NP 1,641 6,410 5,237 7,089 4,014 6,036 873 11.08%
-
NP to SH 2,515 6,380 5,264 7,083 3,826 5,842 865 19.44%
-
Tax Rate 26.25% 29.91% 44.16% 32.14% 34.26% 8.11% 6.43% -
Total Cost 76,432 75,025 52,501 57,415 41,093 34,062 32,788 15.13%
-
Net Worth 81,250 83,730 78,148 72,565 66,984 0 40,000 12.52%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 81,250 83,730 78,148 72,565 66,984 0 40,000 12.52%
NOSH 558,200 558,200 558,200 558,200 558,200 504,705 400,000 5.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.10% 7.87% 9.07% 10.99% 8.90% 15.05% 2.59% -
ROE 3.10% 7.62% 6.74% 9.76% 5.71% 0.00% 2.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.41 14.59 10.34 11.56 8.08 7.94 8.42 9.35%
EPS 0.46 1.14 0.94 1.27 0.69 1.16 0.22 13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.12 0.00 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.56 12.06 8.55 9.55 6.68 5.94 4.98 15.05%
EPS 0.37 0.94 0.78 1.05 0.57 0.86 0.13 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.124 0.1157 0.1074 0.0992 0.00 0.0592 12.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.19 0.39 0.105 0.065 0.10 0.08 0.08 -
P/RPS 1.32 2.67 1.02 0.56 1.24 1.01 0.95 5.62%
P/EPS 40.92 34.12 11.13 5.12 14.59 6.91 36.99 1.69%
EY 2.44 2.93 8.98 19.52 6.85 14.47 2.70 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.60 0.75 0.50 0.83 0.00 0.80 7.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 29/05/14 27/05/13 25/05/12 26/05/11 26/05/10 -
Price 0.18 0.295 0.11 0.08 0.09 0.09 0.07 -
P/RPS 1.25 2.02 1.06 0.69 1.11 1.13 0.83 7.05%
P/EPS 38.77 25.81 11.66 6.30 13.13 7.78 32.37 3.04%
EY 2.58 3.87 8.57 15.86 7.62 12.86 3.09 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.97 0.79 0.62 0.75 0.00 0.70 9.39%

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