Highlights

[PRIVA] YoY Quarter Result on 2018-09-30 [#3]

Stock [PRIVA]: PRIVASIA TECHNOLOGY BHD
Announcement Date 16-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     77.25%    YoY -     43.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 13,718 15,747 19,252 21,517 17,864 13,954 15,142 -1.63%
  YoY % -12.88% -18.21% -10.53% 20.45% 28.02% -7.85% -
  Horiz. % 90.60% 104.00% 127.14% 142.10% 117.98% 92.15% 100.00%
PBT -544 -895 1,654 -23 1,723 2,049 2,944 -
  YoY % 39.22% -154.11% 7,291.30% -101.33% -15.91% -30.40% -
  Horiz. % -18.48% -30.40% 56.18% -0.78% 58.53% 69.60% 100.00%
Tax -17 111 -895 134 -700 -1,298 -812 -47.49%
  YoY % -115.32% 112.40% -767.91% 119.14% 46.07% -59.85% -
  Horiz. % 2.09% -13.67% 110.22% -16.50% 86.21% 159.85% 100.00%
NP -561 -784 759 111 1,023 751 2,132 -
  YoY % 28.44% -203.29% 583.78% -89.15% 36.22% -64.77% -
  Horiz. % -26.31% -36.77% 35.60% 5.21% 47.98% 35.23% 100.00%
NP to SH -470 -837 762 245 1,033 769 2,132 -
  YoY % 43.85% -209.84% 211.02% -76.28% 34.33% -63.93% -
  Horiz. % -22.05% -39.26% 35.74% 11.49% 48.45% 36.07% 100.00%
Tax Rate - % - % 54.11 % - % 40.63 % 63.35 % 27.58 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -35.86% 129.70% -
  Horiz. % 0.00% 0.00% 196.19% 0.00% 147.32% 229.70% 100.00%
Total Cost 14,279 16,531 18,493 21,406 16,841 13,203 13,010 1.56%
  YoY % -13.62% -10.61% -13.61% 27.11% 27.55% 1.48% -
  Horiz. % 109.75% 127.06% 142.14% 164.53% 129.45% 101.48% 100.00%
Net Worth 66,984 78,148 83,730 78,148 78,148 72,565 66,984 -
  YoY % -14.29% -6.67% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 100.00% 116.67% 125.00% 116.67% 116.67% 108.33% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 66,984 78,148 83,730 78,148 78,148 72,565 66,984 -
  YoY % -14.29% -6.67% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 100.00% 116.67% 125.00% 116.67% 116.67% 108.33% 100.00%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -4.09 % -4.98 % 3.94 % 0.52 % 5.73 % 5.38 % 14.08 % -
  YoY % 17.87% -226.40% 657.69% -90.92% 6.51% -61.79% -
  Horiz. % -29.05% -35.37% 27.98% 3.69% 40.70% 38.21% 100.00%
ROE -0.70 % -1.07 % 0.91 % 0.31 % 1.32 % 1.06 % 3.18 % -
  YoY % 34.58% -217.58% 193.55% -76.52% 24.53% -66.67% -
  Horiz. % -22.01% -33.65% 28.62% 9.75% 41.51% 33.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.46 2.82 3.45 3.85 3.20 2.50 2.71 -1.60%
  YoY % -12.77% -18.26% -10.39% 20.31% 28.00% -7.75% -
  Horiz. % 90.77% 104.06% 127.31% 142.07% 118.08% 92.25% 100.00%
EPS -0.08 -0.15 0.14 0.04 0.18 0.13 0.38 -
  YoY % 46.67% -207.14% 250.00% -77.78% 38.46% -65.79% -
  Horiz. % -21.05% -39.47% 36.84% 10.53% 47.37% 34.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1400 0.1500 0.1400 0.1400 0.1300 0.1200 -
  YoY % -14.29% -6.67% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 100.00% 116.67% 125.00% 116.67% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.46 2.82 3.45 3.85 3.20 2.50 2.71 -1.60%
  YoY % -12.77% -18.26% -10.39% 20.31% 28.00% -7.75% -
  Horiz. % 90.77% 104.06% 127.31% 142.07% 118.08% 92.25% 100.00%
EPS -0.08 -0.15 0.14 0.04 0.18 0.13 0.38 -
  YoY % 46.67% -207.14% 250.00% -77.78% 38.46% -65.79% -
  Horiz. % -21.05% -39.47% 36.84% 10.53% 47.37% 34.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1400 0.1500 0.1400 0.1400 0.1300 0.1200 -
  YoY % -14.29% -6.67% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 100.00% 116.67% 125.00% 116.67% 116.67% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0950 0.1600 0.1500 0.2500 0.1350 0.0850 0.0800 -
P/RPS 3.87 5.67 4.35 6.49 4.22 3.40 2.95 4.63%
  YoY % -31.75% 30.34% -32.97% 53.79% 24.12% 15.25% -
  Horiz. % 131.19% 192.20% 147.46% 220.00% 143.05% 115.25% 100.00%
P/EPS -112.83 -106.70 109.88 569.59 72.95 61.70 20.95 -
  YoY % -5.75% -197.11% -80.71% 680.80% 18.23% 194.51% -
  Horiz. % -538.57% -509.31% 524.49% 2,718.81% 348.21% 294.51% 100.00%
EY -0.89 -0.94 0.91 0.18 1.37 1.62 4.77 -
  YoY % 5.32% -203.30% 405.56% -86.86% -15.43% -66.04% -
  Horiz. % -18.66% -19.71% 19.08% 3.77% 28.72% 33.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.14 1.00 1.79 0.96 0.65 0.67 2.78%
  YoY % -30.70% 14.00% -44.13% 86.46% 47.69% -2.99% -
  Horiz. % 117.91% 170.15% 149.25% 267.16% 143.28% 97.01% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 21/11/17 22/11/16 30/11/15 25/11/14 28/11/13 30/11/12 -
Price 0.0600 0.1600 0.1400 0.2400 0.1900 0.1050 0.0800 -
P/RPS 2.44 5.67 4.06 6.23 5.94 4.20 2.95 -3.11%
  YoY % -56.97% 39.66% -34.83% 4.88% 41.43% 42.37% -
  Horiz. % 82.71% 192.20% 137.63% 211.19% 201.36% 142.37% 100.00%
P/EPS -71.26 -106.70 102.56 546.81 102.67 76.22 20.95 -
  YoY % 33.21% -204.04% -81.24% 432.59% 34.70% 263.82% -
  Horiz. % -340.14% -509.31% 489.55% 2,610.07% 490.07% 363.82% 100.00%
EY -1.40 -0.94 0.98 0.18 0.97 1.31 4.77 -
  YoY % -48.94% -195.92% 444.44% -81.44% -25.95% -72.54% -
  Horiz. % -29.35% -19.71% 20.55% 3.77% 20.34% 27.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 1.14 0.93 1.71 1.36 0.81 0.67 -4.76%
  YoY % -56.14% 22.58% -45.61% 25.74% 67.90% 20.90% -
  Horiz. % 74.63% 170.15% 138.81% 255.22% 202.99% 120.90% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers