[PRIVA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -112.36%
YoY- 60.0%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,347 0 1,249 310 283 138 1,009 122.58%
PBT -855 -56 -5,735 -4,246 -2,031 -1,049 -15,560 -85.57%
Tax 0 0 -67 -67 0 0 0 -
NP -855 -56 -5,802 -4,313 -2,031 -1,049 -15,560 -85.57%
-
NP to SH -855 -56 -5,802 -4,313 -2,031 -1,049 -15,560 -85.57%
-
Tax Rate - - - - - - - -
Total Cost 4,202 56 7,051 4,623 2,314 1,187 16,569 -59.96%
-
Net Worth 18,586 0 6,059 7,566 9,094 10,642 13,634 22.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 18,586 0 6,059 7,566 9,094 10,642 13,634 22.96%
NOSH 185,869 100,243 151,488 151,333 151,567 152,028 151,491 14.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -25.55% 0.00% -464.53% -1,391.29% -717.67% -760.14% -1,542.12% -
ROE -4.60% 0.00% -95.75% -57.00% -22.33% -9.86% -114.12% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.80 0.00 0.82 0.20 0.19 0.09 0.67 93.37%
EPS -0.46 0.00 -3.83 -2.85 -1.34 -0.69 -10.27 -87.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 0.04 0.05 0.06 0.07 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 151,192
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.50 0.00 0.18 0.05 0.04 0.02 0.15 123.30%
EPS -0.13 -0.01 -0.86 -0.64 -0.30 -0.16 -2.30 -85.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.00 0.009 0.0112 0.0135 0.0158 0.0202 22.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.12 0.06 0.09 0.05 0.08 0.07 0.09 -
P/RPS 6.66 0.00 10.92 24.41 42.85 77.12 13.51 -37.62%
P/EPS -26.09 -107.40 -2.35 -1.75 -5.97 -10.14 -0.88 859.89%
EY -3.83 -0.93 -42.56 -57.00 -16.75 -9.86 -114.12 -89.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 2.25 1.00 1.33 1.00 1.00 12.93%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 - 26/02/09 11/11/08 14/08/08 23/05/08 28/02/08 -
Price 0.10 0.00 0.04 0.09 0.06 0.08 0.06 -
P/RPS 5.55 0.00 4.85 43.94 32.13 88.13 9.01 -27.62%
P/EPS -21.74 0.00 -1.04 -3.16 -4.48 -11.59 -0.58 1022.48%
EY -4.60 0.00 -95.75 -31.67 -22.33 -8.63 -171.19 -91.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.00 1.80 1.00 1.14 0.67 30.63%

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