[PRIVA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.24%
YoY- -391.32%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 413 566 552 1,009 438 446 224 50.19%
PBT -5,661 -4,062 -4,196 -15,560 -14,376 -19,810 -4,052 24.89%
Tax -89 0 0 0 0 0 0 -
NP -5,750 -4,062 -4,196 -15,560 -14,376 -19,810 -4,052 26.19%
-
NP to SH -5,750 -4,062 -4,196 -15,560 -14,376 -19,810 -4,052 26.19%
-
Tax Rate - - - - - - - -
Total Cost 6,163 4,628 4,748 16,569 14,814 20,256 4,276 27.51%
-
Net Worth 7,566 9,094 10,642 13,634 16,657 16,659 25,702 -55.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,566 9,094 10,642 13,634 16,657 16,659 25,702 -55.64%
NOSH 151,333 151,567 152,028 151,491 151,432 151,452 151,194 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1,391.29% -717.67% -760.14% -1,542.12% -3,277.21% -4,441.70% -1,808.93% -
ROE -76.00% -44.67% -39.43% -114.12% -86.30% -118.91% -15.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.27 0.37 0.36 0.67 0.29 0.29 0.15 47.81%
EPS -3.80 -2.68 -2.76 -10.27 -9.49 -13.08 -2.68 26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.09 0.11 0.11 0.17 -55.67%
Adjusted Per Share Value based on latest NOSH - 151,592
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.06 0.08 0.08 0.15 0.06 0.07 0.03 58.53%
EPS -0.85 -0.60 -0.62 -2.30 -2.13 -2.93 -0.60 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0135 0.0158 0.0202 0.0247 0.0247 0.0381 -55.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.05 0.08 0.07 0.09 0.12 0.17 0.20 -
P/RPS 18.31 21.42 19.28 13.51 41.43 57.73 134.99 -73.50%
P/EPS -1.32 -2.99 -2.54 -0.88 -1.26 -1.30 -7.46 -68.38%
EY -76.00 -33.50 -39.43 -114.12 -79.11 -76.94 -13.40 217.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.00 1.00 1.09 1.55 1.18 -10.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 14/08/08 23/05/08 28/02/08 22/11/07 30/08/07 17/05/07 -
Price 0.09 0.06 0.08 0.06 0.09 0.15 0.19 -
P/RPS 32.95 16.07 22.03 9.01 31.07 50.94 128.24 -59.48%
P/EPS -2.37 -2.24 -2.90 -0.58 -0.95 -1.15 -7.09 -51.73%
EY -42.22 -44.67 -34.50 -171.19 -105.48 -87.20 -14.11 107.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.00 1.14 0.67 0.82 1.36 1.12 37.08%

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