[PRIVA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -663.39%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 25,996 27,162 13,394 6,694 0 1,249 413 1486.35%
PBT 300 1,087 269 -1,710 -224 -5,735 -5,661 -
Tax 0 0 0 0 0 -67 -89 -
NP 300 1,087 269 -1,710 -224 -5,802 -5,750 -
-
NP to SH 160 1,053 269 -1,710 -224 -5,802 -5,750 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 25,696 26,075 13,125 8,404 224 7,051 6,163 159.27%
-
Net Worth 40,000 37,607 28,857 18,586 0 6,059 7,566 203.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 40,000 37,607 28,857 18,586 0 6,059 7,566 203.78%
NOSH 400,000 376,071 288,571 185,869 100,243 151,488 151,333 91.28%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.15% 4.00% 2.01% -25.55% 0.00% -464.53% -1,391.29% -
ROE 0.40% 2.80% 0.93% -9.20% 0.00% -95.75% -76.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.50 7.22 4.64 3.60 0.00 0.82 0.27 735.36%
EPS 0.04 0.28 0.09 -0.92 0.00 -3.83 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.00 0.04 0.05 58.80%
Adjusted Per Share Value based on latest NOSH - 185,869
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.15 4.33 2.14 1.07 0.00 0.20 0.07 1424.21%
EPS 0.03 0.17 0.04 -0.27 -0.04 -0.93 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.06 0.046 0.0297 0.00 0.0097 0.0121 203.24%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.08 0.09 0.09 0.12 0.06 0.09 0.05 -
P/RPS 1.23 1.25 1.94 3.33 0.00 10.92 18.31 -83.50%
P/EPS 200.00 32.14 96.43 -13.04 -26.85 -2.35 -1.32 -
EY 0.50 3.11 1.04 -7.67 -3.72 -42.56 -76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.90 1.20 0.00 2.25 1.00 -13.83%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 26/11/09 25/08/09 - 26/02/09 11/11/08 -
Price 0.07 0.07 0.09 0.10 0.00 0.04 0.09 -
P/RPS 1.08 0.97 1.94 2.78 0.00 4.85 32.95 -89.77%
P/EPS 175.00 25.00 96.43 -10.87 0.00 -1.04 -2.37 -
EY 0.57 4.00 1.04 -9.20 0.00 -95.75 -42.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.90 1.00 0.00 1.00 1.80 -46.75%

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