[PRIVA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.91%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 82,388 85,136 73,892 60,429 54,916 54,960 58,456 25.78%
PBT 7,152 7,788 9,357 6,862 6,848 8,632 9,899 -19.53%
Tax -2,800 -2,800 -2,918 -2,641 -2,562 -3,528 -4,487 -27.03%
NP 4,352 4,988 6,439 4,221 4,286 5,104 5,412 -13.56%
-
NP to SH 4,334 5,016 6,482 4,400 4,532 5,424 5,355 -13.18%
-
Tax Rate 39.15% 35.95% 31.19% 38.49% 37.41% 40.87% 45.33% -
Total Cost 78,036 80,148 67,453 56,208 50,630 49,856 53,044 29.44%
-
Net Worth 77,789 83,730 85,500 78,148 78,148 78,148 72,515 4.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 77,789 83,730 85,500 78,148 78,148 78,148 72,515 4.80%
NOSH 558,200 558,200 569,999 558,200 558,200 558,200 557,812 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.28% 5.86% 8.71% 6.99% 7.80% 9.29% 9.26% -
ROE 5.57% 5.99% 7.58% 5.63% 5.80% 6.94% 7.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.83 15.25 12.96 10.83 9.84 9.85 10.48 26.12%
EPS 0.78 0.88 1.16 0.76 0.76 0.92 0.96 -12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.20 12.60 10.94 8.95 8.13 8.14 8.65 25.84%
EPS 0.64 0.74 0.96 0.65 0.67 0.80 0.79 -13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.124 0.1266 0.1157 0.1157 0.1157 0.1074 4.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.39 0.135 0.135 0.115 0.105 0.095 -
P/RPS 1.82 2.56 1.04 1.25 1.17 1.07 0.91 58.94%
P/EPS 34.62 43.40 11.87 17.13 14.16 10.81 9.90 130.91%
EY 2.89 2.30 8.42 5.84 7.06 9.25 10.11 -56.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.60 0.90 0.96 0.82 0.75 0.73 91.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.20 0.295 0.21 0.19 0.145 0.11 0.10 -
P/RPS 1.35 1.93 1.62 1.76 1.47 1.12 0.95 26.47%
P/EPS 25.64 32.83 18.47 24.10 17.86 11.32 10.42 82.56%
EY 3.90 3.05 5.42 4.15 5.60 8.83 9.60 -45.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.97 1.40 1.36 1.04 0.79 0.77 51.25%

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