[PRIVA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -96.2%
YoY- 171.43%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,174 25,021 11,826 6,499 27,162 10,046 3,347 386.71%
PBT 5,666 2,796 -136 75 1,087 202 -855 -
Tax -352 0 0 0 0 0 0 -
NP 5,314 2,796 -136 75 1,087 202 -855 -
-
NP to SH 5,208 2,690 -186 40 1,053 202 -855 -
-
Tax Rate 6.21% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 30,860 22,225 11,962 6,424 26,075 9,844 4,202 276.45%
-
Net Worth 59,834 0 6,323 40,000 37,607 28,857 18,586 117.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,834 0 6,323 40,000 37,607 28,857 18,586 117.56%
NOSH 543,953 527,954 63,235 400,000 376,071 288,571 185,869 104.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.69% 11.17% -1.15% 1.15% 4.00% 2.01% -25.55% -
ROE 8.70% 0.00% -2.94% 0.10% 2.80% 0.70% -4.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.65 4.74 18.70 1.62 7.22 3.48 1.80 138.41%
EPS 0.95 0.50 -0.02 0.01 0.28 0.07 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.10 0.10 0.10 0.10 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.36 3.70 1.75 0.96 4.02 1.49 0.50 384.08%
EPS 0.77 0.40 -0.03 0.01 0.16 0.03 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.00 0.0094 0.0592 0.0557 0.0427 0.0275 117.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.06 0.07 0.08 0.09 0.09 0.12 -
P/RPS 0.90 1.27 0.37 4.92 1.25 2.59 6.66 -73.57%
P/EPS 6.27 11.78 -23.80 800.00 32.14 128.57 -26.09 -
EY 15.96 8.49 -4.20 0.13 3.11 0.78 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.70 0.80 0.90 0.90 1.20 -40.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 23/08/10 26/05/10 24/02/10 26/11/09 25/08/09 -
Price 0.07 0.08 0.07 0.07 0.07 0.09 0.10 -
P/RPS 1.05 1.69 0.37 4.31 0.97 2.59 5.55 -66.94%
P/EPS 7.31 15.70 -23.80 700.00 25.00 128.57 -21.74 -
EY 13.68 6.37 -4.20 0.14 4.00 0.78 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.70 0.70 0.70 0.90 1.00 -25.67%

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