[PRIVA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -127.18%
YoY- -138.66%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,647 53,245 49,584 42,252 44,071 40,425 39,196 33.59%
PBT 8,895 8,344 6,628 4,464 5,765 5,169 3,758 77.14%
Tax -3,905 -4,028 -4,420 -5,752 -646 -636 -634 234.16%
NP 4,990 4,316 2,208 -1,288 5,119 4,533 3,124 36.45%
-
NP to SH 4,939 4,246 2,106 -1,316 4,841 4,188 2,826 44.84%
-
Tax Rate 43.90% 48.27% 66.69% 128.85% 11.21% 12.30% 16.87% -
Total Cost 55,657 48,929 47,376 43,540 38,952 35,892 36,072 33.35%
-
Net Worth 71,952 66,984 66,984 66,984 66,984 56,640 56,021 18.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 71,952 66,984 66,984 66,984 66,984 56,640 56,021 18.06%
NOSH 553,483 558,200 558,200 558,200 558,200 514,918 509,285 5.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.23% 8.11% 4.45% -3.05% 11.62% 11.21% 7.97% -
ROE 6.86% 6.34% 3.14% -1.96% 7.23% 7.39% 5.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.96 9.54 8.88 7.57 7.90 7.85 7.70 26.40%
EPS 0.88 0.77 0.40 -0.24 0.92 0.81 0.56 34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.11 0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.98 7.88 7.34 6.26 6.52 5.99 5.80 33.65%
EPS 0.73 0.63 0.31 -0.19 0.72 0.62 0.42 44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.0992 0.0992 0.0992 0.0992 0.0839 0.0829 18.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.08 0.09 0.10 0.09 0.06 0.08 -
P/RPS 0.73 0.84 1.01 1.32 1.14 0.76 1.04 -20.93%
P/EPS 8.97 10.52 23.85 -42.42 10.38 7.38 14.42 -27.02%
EY 11.15 9.51 4.19 -2.36 9.64 13.56 6.94 36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.75 0.83 0.75 0.55 0.73 -10.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 -
Price 0.07 0.08 0.10 0.09 0.11 0.08 0.06 -
P/RPS 0.64 0.84 1.13 1.19 1.39 1.02 0.78 -12.30%
P/EPS 7.84 10.52 26.51 -38.17 12.68 9.84 10.81 -19.19%
EY 12.75 9.51 3.77 -2.62 7.88 10.17 9.25 23.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.83 0.75 0.92 0.73 0.55 -1.21%

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