[PRIVA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1546.24%
YoY- 1231.68%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 19,598 10,003 36,174 25,021 11,826 6,499 27,162 -19.60%
PBT 1,879 1,098 5,666 2,796 -136 75 1,087 44.17%
Tax -317 -181 -352 0 0 0 0 -
NP 1,562 917 5,314 2,796 -136 75 1,087 27.42%
-
NP to SH 1,413 851 5,208 2,690 -186 40 1,053 21.72%
-
Tax Rate 16.87% 16.48% 6.21% 0.00% - 0.00% 0.00% -
Total Cost 18,036 9,086 30,860 22,225 11,962 6,424 26,075 -21.84%
-
Net Worth 56,021 0 59,834 0 6,323 40,000 37,607 30.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 56,021 0 59,834 0 6,323 40,000 37,607 30.52%
NOSH 509,285 504,705 543,953 527,954 63,235 400,000 376,071 22.47%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.97% 9.17% 14.69% 11.17% -1.15% 1.15% 4.00% -
ROE 2.52% 0.00% 8.70% 0.00% -2.94% 0.10% 2.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.85 1.98 6.65 4.74 18.70 1.62 7.22 -34.31%
EPS 0.28 0.16 0.95 0.50 -0.02 0.01 0.28 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.11 0.00 0.10 0.10 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 550,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.13 1.60 5.77 3.99 1.89 1.04 4.33 -19.50%
EPS 0.23 0.14 0.83 0.43 -0.03 0.01 0.17 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.00 0.0955 0.00 0.0101 0.0638 0.06 30.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.08 0.06 0.06 0.07 0.08 0.09 -
P/RPS 2.08 4.04 0.90 1.27 0.37 4.92 1.25 40.55%
P/EPS 28.83 47.45 6.27 11.78 -23.80 800.00 32.14 -7.00%
EY 3.47 2.11 15.96 8.49 -4.20 0.13 3.11 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.55 0.00 0.70 0.80 0.90 -13.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.06 0.09 0.07 0.08 0.07 0.07 0.07 -
P/RPS 1.56 4.54 1.05 1.69 0.37 4.31 0.97 37.38%
P/EPS 21.63 53.38 7.31 15.70 -23.80 700.00 25.00 -9.22%
EY 4.62 1.87 13.68 6.37 -4.20 0.14 4.00 10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.64 0.00 0.70 0.70 0.70 -14.88%

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