[PRIVA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.59%
YoY- -7.05%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 53,245 49,584 42,252 44,071 40,425 39,196 40,012 20.92%
PBT 8,344 6,628 4,464 5,765 5,169 3,758 4,392 53.21%
Tax -4,028 -4,420 -5,752 -646 -636 -634 -724 212.99%
NP 4,316 2,208 -1,288 5,119 4,533 3,124 3,668 11.42%
-
NP to SH 4,246 2,106 -1,316 4,841 4,188 2,826 3,404 15.82%
-
Tax Rate 48.27% 66.69% 128.85% 11.21% 12.30% 16.87% 16.48% -
Total Cost 48,929 47,376 43,540 38,952 35,892 36,072 36,344 21.85%
-
Net Worth 66,984 66,984 66,984 66,984 56,640 56,021 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,984 66,984 66,984 66,984 56,640 56,021 0 -
NOSH 558,200 558,200 558,200 558,200 514,918 509,285 504,705 6.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.11% 4.45% -3.05% 11.62% 11.21% 7.97% 9.17% -
ROE 6.34% 3.14% -1.96% 7.23% 7.39% 5.04% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.54 8.88 7.57 7.90 7.85 7.70 7.93 13.07%
EPS 0.77 0.40 -0.24 0.92 0.81 0.56 0.64 13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.50 7.91 6.74 7.03 6.45 6.25 6.38 21.01%
EPS 0.68 0.34 -0.21 0.77 0.67 0.45 0.54 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1069 0.1069 0.1069 0.0904 0.0894 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.10 0.09 0.06 0.08 0.08 -
P/RPS 0.84 1.01 1.32 1.14 0.76 1.04 1.01 -11.53%
P/EPS 10.52 23.85 -42.42 10.38 7.38 14.42 11.86 -7.66%
EY 9.51 4.19 -2.36 9.64 13.56 6.94 8.43 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.83 0.75 0.55 0.73 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 26/05/11 -
Price 0.08 0.10 0.09 0.11 0.08 0.06 0.09 -
P/RPS 0.84 1.13 1.19 1.39 1.02 0.78 1.14 -18.37%
P/EPS 10.52 26.51 -38.17 12.68 9.84 10.81 13.34 -14.60%
EY 9.51 3.77 -2.62 7.88 10.17 9.25 7.49 17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.75 0.92 0.73 0.55 0.00 -

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