[PRIVA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 96.14%
YoY- 94.66%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 27,162 13,394 6,694 0 1,249 413 566 1211.29%
PBT 1,087 269 -1,710 -224 -5,735 -5,661 -4,062 -
Tax 0 0 0 0 -67 -89 0 -
NP 1,087 269 -1,710 -224 -5,802 -5,750 -4,062 -
-
NP to SH 1,053 269 -1,710 -224 -5,802 -5,750 -4,062 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 26,075 13,125 8,404 224 7,051 6,163 4,628 215.63%
-
Net Worth 37,607 28,857 18,586 0 6,059 7,566 9,094 156.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 37,607 28,857 18,586 0 6,059 7,566 9,094 156.97%
NOSH 376,071 288,571 185,869 100,243 151,488 151,333 151,567 82.97%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.00% 2.01% -25.55% 0.00% -464.53% -1,391.29% -717.67% -
ROE 2.80% 0.93% -9.20% 0.00% -95.75% -76.00% -44.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.22 4.64 3.60 0.00 0.82 0.27 0.37 620.89%
EPS 0.28 0.09 -0.92 0.00 -3.83 -3.80 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.00 0.04 0.05 0.06 40.44%
Adjusted Per Share Value based on latest NOSH - 100,967
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.02 1.98 0.99 0.00 0.18 0.06 0.08 1252.04%
EPS 0.16 0.04 -0.25 -0.03 -0.86 -0.85 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0427 0.0275 0.00 0.009 0.0112 0.0135 156.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.12 0.06 0.09 0.05 0.08 -
P/RPS 1.25 1.94 3.33 0.00 10.92 18.31 21.42 -84.87%
P/EPS 32.14 96.43 -13.04 -26.85 -2.35 -1.32 -2.99 -
EY 3.11 1.04 -7.67 -3.72 -42.56 -76.00 -33.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.20 0.00 2.25 1.00 1.33 -22.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 25/08/09 - 26/02/09 11/11/08 14/08/08 -
Price 0.07 0.09 0.10 0.00 0.04 0.09 0.06 -
P/RPS 0.97 1.94 2.78 0.00 4.85 32.95 16.07 -84.53%
P/EPS 25.00 96.43 -10.87 0.00 -1.04 -2.37 -2.24 -
EY 4.00 1.04 -9.20 0.00 -95.75 -42.22 -44.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.00 0.00 1.00 1.80 1.00 -21.11%

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