[PRIVA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.2%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,584 42,252 44,071 40,425 39,196 40,012 36,174 23.41%
PBT 6,628 4,464 5,765 5,169 3,758 4,392 5,666 11.03%
Tax -4,420 -5,752 -646 -636 -634 -724 -352 441.07%
NP 2,208 -1,288 5,119 4,533 3,124 3,668 5,314 -44.34%
-
NP to SH 2,106 -1,316 4,841 4,188 2,826 3,404 5,208 -45.34%
-
Tax Rate 66.69% 128.85% 11.21% 12.30% 16.87% 16.48% 6.21% -
Total Cost 47,376 43,540 38,952 35,892 36,072 36,344 30,860 33.11%
-
Net Worth 66,984 66,984 66,984 56,640 56,021 0 59,834 7.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 66,984 66,984 66,984 56,640 56,021 0 59,834 7.82%
NOSH 558,200 558,200 558,200 514,918 509,285 504,705 543,953 1.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.45% -3.05% 11.62% 11.21% 7.97% 9.17% 14.69% -
ROE 3.14% -1.96% 7.23% 7.39% 5.04% 0.00% 8.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.88 7.57 7.90 7.85 7.70 7.93 6.65 21.28%
EPS 0.40 -0.24 0.92 0.81 0.56 0.64 0.95 -43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.00 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 519,393
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.34 6.26 6.52 5.99 5.80 5.92 5.36 23.34%
EPS 0.31 -0.19 0.72 0.62 0.42 0.50 0.77 -45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0992 0.0992 0.0839 0.0829 0.00 0.0886 7.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.10 0.09 0.06 0.08 0.08 0.06 -
P/RPS 1.01 1.32 1.14 0.76 1.04 1.01 0.90 7.99%
P/EPS 23.85 -42.42 10.38 7.38 14.42 11.86 6.27 143.87%
EY 4.19 -2.36 9.64 13.56 6.94 8.43 15.96 -59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.75 0.55 0.73 0.00 0.55 22.99%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.10 0.09 0.11 0.08 0.06 0.09 0.07 -
P/RPS 1.13 1.19 1.39 1.02 0.78 1.14 1.05 5.02%
P/EPS 26.51 -38.17 12.68 9.84 10.81 13.34 7.31 136.23%
EY 3.77 -2.62 7.88 10.17 9.25 7.49 13.68 -57.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.92 0.73 0.55 0.00 0.64 18.94%

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