[PRIVA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 10.64%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 52,532 51,333 49,566 47,136 59,961 62,022 61,540 -9.98%
PBT -3,616 -5,640 -7,372 -6,184 -5,446 -5,378 -6,280 -30.71%
Tax -1,445 -649 -940 -780 -1,758 -825 -1,460 -0.68%
NP -5,061 -6,289 -8,312 -6,964 -7,204 -6,204 -7,740 -24.60%
-
NP to SH -4,246 -5,562 -7,404 -6,548 -7,328 -6,514 -8,100 -34.91%
-
Tax Rate - - - - - - - -
Total Cost 57,593 57,622 57,878 54,100 67,165 68,226 69,280 -11.55%
-
Net Worth 66,984 66,984 66,984 72,565 72,565 78,148 78,148 -9.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 66,984 66,984 66,984 72,565 72,565 78,148 78,148 -9.74%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.63% -12.25% -16.77% -14.77% -12.01% -10.00% -12.58% -
ROE -6.34% -8.30% -11.05% -9.02% -10.10% -8.34% -10.36% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.41 9.20 8.88 8.44 10.74 11.11 11.02 -9.96%
EPS -0.76 -1.00 -1.32 -1.16 -1.31 -1.17 -1.46 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.14 0.14 -9.74%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.38 8.19 7.91 7.52 9.57 9.90 9.82 -10.00%
EPS -0.68 -0.89 -1.18 -1.04 -1.17 -1.04 -1.29 -34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1069 0.1069 0.1158 0.1158 0.1247 0.1247 -9.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.05 0.095 0.095 0.105 0.155 0.16 0.155 -
P/RPS 0.53 1.03 1.07 1.24 1.44 1.44 1.41 -47.82%
P/EPS -6.57 -9.53 -7.16 -8.95 -11.81 -13.71 -10.68 -27.60%
EY -15.21 -10.49 -13.96 -11.17 -8.47 -7.29 -9.36 38.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.79 0.79 0.81 1.19 1.14 1.11 -47.59%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 16/11/18 27/08/18 25/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.06 0.06 0.105 0.095 0.13 0.16 0.16 -
P/RPS 0.64 0.65 1.18 1.13 1.21 1.44 1.45 -41.94%
P/EPS -7.89 -6.02 -7.92 -8.10 -9.90 -13.71 -11.03 -19.96%
EY -12.68 -16.61 -12.63 -12.35 -10.10 -7.29 -9.07 24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.88 0.73 1.00 1.14 1.14 -42.18%

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