[PRIVA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.18%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 446 224 4,885 3,709 1,698 708 0 -
PBT -19,810 -4,052 -3,167 -3,150 -3,288 -2,820 0 -
Tax 0 0 0 0 0 0 0 -
NP -19,810 -4,052 -3,167 -3,150 -3,288 -2,820 0 -
-
NP to SH -19,810 -4,052 -3,167 -3,150 -3,288 -2,820 0 -
-
Tax Rate - - - - - - - -
Total Cost 20,256 4,276 8,052 6,859 4,986 3,528 0 -
-
Net Worth 16,659 25,702 27,758 28,214 29,070 15,749 9,745 43.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 16,659 25,702 27,758 28,214 29,070 15,749 9,745 43.11%
NOSH 151,452 151,194 126,175 117,562 100,243 75,000 74,965 60.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4,441.70% -1,808.93% -64.83% -84.94% -193.64% -398.31% 0.00% -
ROE -118.91% -15.76% -11.41% -11.17% -11.31% -17.90% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.29 0.15 3.87 3.16 1.69 0.94 0.00 -
EPS -13.08 -2.68 -2.51 -2.68 -3.28 3.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.17 0.22 0.24 0.29 0.21 0.13 -10.56%
Adjusted Per Share Value based on latest NOSH - 117,868
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.07 0.03 0.72 0.55 0.25 0.10 0.00 -
EPS -2.93 -0.60 -0.47 -0.47 -0.49 -0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0381 0.0411 0.0418 0.043 0.0233 0.0144 43.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.17 0.20 0.22 0.26 0.40 0.00 0.00 -
P/RPS 57.73 134.99 5.68 8.24 23.61 0.00 0.00 -
P/EPS -1.30 -7.46 -8.76 -9.70 -12.20 0.00 0.00 -
EY -76.94 -13.40 -11.41 -10.31 -8.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.18 1.00 1.08 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 17/05/07 22/02/07 28/11/06 01/09/06 26/05/06 25/04/06 -
Price 0.15 0.19 0.31 0.26 0.21 0.47 0.00 -
P/RPS 50.94 128.24 8.01 8.24 12.40 49.79 0.00 -
P/EPS -1.15 -7.09 -12.35 -9.70 -6.40 -12.50 0.00 -
EY -87.20 -14.11 -8.10 -10.31 -15.62 -8.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.12 1.41 1.08 0.72 2.24 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