[PRIVA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.89%
YoY- 62.71%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,394 6,694 0 1,249 413 566 552 736.51%
PBT 269 -1,710 -224 -5,735 -5,661 -4,062 -4,196 -
Tax 0 0 0 -67 -89 0 0 -
NP 269 -1,710 -224 -5,802 -5,750 -4,062 -4,196 -
-
NP to SH 269 -1,710 -224 -5,802 -5,750 -4,062 -4,196 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 13,125 8,404 224 7,051 6,163 4,628 4,748 96.84%
-
Net Worth 28,857 18,586 0 6,059 7,566 9,094 10,642 94.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 28,857 18,586 0 6,059 7,566 9,094 10,642 94.33%
NOSH 288,571 185,869 100,243 151,488 151,333 151,567 152,028 53.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.01% -25.55% 0.00% -464.53% -1,391.29% -717.67% -760.14% -
ROE 0.93% -9.20% 0.00% -95.75% -76.00% -44.67% -39.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.64 3.60 0.00 0.82 0.27 0.37 0.36 448.86%
EPS 0.09 -0.92 0.00 -3.83 -3.80 -2.68 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.00 0.04 0.05 0.06 0.07 26.81%
Adjusted Per Share Value based on latest NOSH - 151,938
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.98 0.99 0.00 0.18 0.06 0.08 0.08 747.62%
EPS 0.04 -0.25 -0.03 -0.86 -0.85 -0.60 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0275 0.00 0.009 0.0112 0.0135 0.0158 93.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.12 0.06 0.09 0.05 0.08 0.07 -
P/RPS 1.94 3.33 0.00 10.92 18.31 21.42 19.28 -78.33%
P/EPS 96.43 -13.04 -26.85 -2.35 -1.32 -2.99 -2.54 -
EY 1.04 -7.67 -3.72 -42.56 -76.00 -33.50 -39.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.20 0.00 2.25 1.00 1.33 1.00 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 25/08/09 - 26/02/09 11/11/08 14/08/08 23/05/08 -
Price 0.09 0.10 0.00 0.04 0.09 0.06 0.08 -
P/RPS 1.94 2.78 0.00 4.85 32.95 16.07 22.03 -80.17%
P/EPS 96.43 -10.87 0.00 -1.04 -2.37 -2.24 -2.90 -
EY 1.04 -9.20 0.00 -95.75 -42.22 -44.67 -34.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.00 1.00 1.80 1.00 1.14 -14.56%

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