[PRIVA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.17%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 54,916 54,960 58,456 57,786 58,772 57,680 60,647 -6.42%
PBT 6,848 8,632 9,899 9,342 9,916 10,728 8,895 -16.04%
Tax -2,562 -3,528 -4,487 -4,156 -3,638 -3,564 -3,905 -24.55%
NP 4,286 5,104 5,412 5,186 6,278 7,164 4,990 -9.66%
-
NP to SH 4,532 5,424 5,355 5,216 6,374 7,344 4,939 -5.58%
-
Tax Rate 37.41% 40.87% 45.33% 44.49% 36.69% 33.22% 43.90% -
Total Cost 50,630 49,856 53,044 52,600 52,494 50,516 55,657 -6.13%
-
Net Worth 78,148 78,148 72,515 72,565 72,565 72,565 71,952 5.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 78,148 78,148 72,515 72,565 72,565 72,565 71,952 5.67%
NOSH 558,200 558,200 557,812 558,200 558,200 558,200 553,483 0.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.80% 9.29% 9.26% 8.98% 10.68% 12.42% 8.23% -
ROE 5.80% 6.94% 7.38% 7.19% 8.78% 10.12% 6.86% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.84 9.85 10.48 10.35 10.53 10.33 10.96 -6.95%
EPS 0.76 0.92 0.96 0.93 1.12 1.28 0.88 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.76 8.77 9.33 9.22 9.38 9.20 9.68 -6.45%
EPS 0.72 0.87 0.85 0.83 1.02 1.17 0.79 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1247 0.1157 0.1158 0.1158 0.1158 0.1148 5.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.115 0.105 0.095 0.085 0.09 0.065 0.08 -
P/RPS 1.17 1.07 0.91 0.82 0.85 0.63 0.73 37.07%
P/EPS 14.16 10.81 9.90 9.10 7.88 4.94 8.97 35.68%
EY 7.06 9.25 10.11 10.99 12.69 20.24 11.15 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.73 0.65 0.69 0.50 0.62 20.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 28/11/13 23/08/13 27/05/13 25/02/13 -
Price 0.145 0.11 0.10 0.105 0.09 0.08 0.07 -
P/RPS 1.47 1.12 0.95 1.01 0.85 0.77 0.64 74.34%
P/EPS 17.86 11.32 10.42 11.24 7.88 6.08 7.84 73.39%
EY 5.60 8.83 9.60 8.90 12.69 16.45 12.75 -42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.77 0.81 0.69 0.62 0.54 54.98%

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