[PRIVA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 118.31%
YoY- 137.88%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 40,576 41,990 39,742 35,928 41,556 40,942 39,276 2.18%
PBT -2,321 -2,636 -224 972 -4,880 -1,312 -2,564 -6.40%
Tax 85 346 294 -36 -1,435 -1,938 -1,300 -
NP -2,236 -2,289 70 936 -6,315 -3,250 -3,864 -30.48%
-
NP to SH -1,904 -1,926 414 1,132 -6,184 -3,156 -3,764 -36.43%
-
Tax Rate - - - 3.70% - - - -
Total Cost 42,812 44,279 39,672 34,992 47,871 44,193 43,140 -0.50%
-
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
NOSH 614,020 614,020 614,020 614,020 614,020 558,200 558,200 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.51% -5.45% 0.18% 2.61% -15.20% -7.94% -9.84% -
ROE -3.10% -3.14% 0.67% 1.84% -10.07% -5.14% -6.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.61 6.84 6.47 5.85 6.77 7.33 7.04 -4.10%
EPS -0.31 -0.32 0.06 0.20 -1.01 -0.56 -0.68 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 614,020
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.47 6.70 6.34 5.73 6.63 6.53 6.27 2.10%
EPS -0.30 -0.31 0.07 0.18 -0.99 -0.50 -0.60 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.095 0.17 0.185 0.15 0.16 0.12 0.065 -
P/RPS 1.44 2.49 2.86 2.56 2.36 1.64 0.92 34.69%
P/EPS -30.64 -54.18 274.38 81.36 -15.89 -21.22 -9.64 115.72%
EY -3.26 -1.85 0.36 1.23 -6.29 -4.71 -10.37 -53.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.70 1.85 1.50 1.60 1.09 0.59 37.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 23/11/21 26/08/21 25/05/21 31/03/21 26/11/20 26/08/20 -
Price 0.095 0.125 0.20 0.26 0.15 0.165 0.11 -
P/RPS 1.44 1.83 3.09 4.44 2.22 2.25 1.56 -5.18%
P/EPS -30.64 -39.84 296.63 141.03 -14.89 -29.18 -16.31 52.07%
EY -3.26 -2.51 0.34 0.71 -6.71 -3.43 -6.13 -34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.25 2.00 2.60 1.50 1.50 1.00 -3.35%

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