[PRIVA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.68%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 73,892 45,322 27,458 13,740 58,456 43,340 29,386 84.60%
PBT 9,357 5,147 3,424 2,158 9,899 7,007 4,958 52.54%
Tax -2,918 -1,981 -1,281 -882 -4,487 -3,117 -1,819 36.91%
NP 6,439 3,166 2,143 1,276 5,412 3,890 3,139 61.23%
-
NP to SH 6,482 3,300 2,266 1,356 5,355 3,912 3,187 60.32%
-
Tax Rate 31.19% 38.49% 37.41% 40.87% 45.33% 44.48% 36.69% -
Total Cost 67,453 42,156 25,315 12,464 53,044 39,450 26,247 87.29%
-
Net Worth 85,500 78,148 78,148 78,148 72,515 72,565 72,565 11.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,500 78,148 78,148 78,148 72,515 72,565 72,565 11.52%
NOSH 569,999 558,200 558,200 558,200 557,812 558,200 558,200 1.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.71% 6.99% 7.80% 9.29% 9.26% 8.98% 10.68% -
ROE 7.58% 4.22% 2.90% 1.74% 7.38% 5.39% 4.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.96 8.12 4.92 2.46 10.48 7.76 5.26 82.12%
EPS 1.16 0.57 0.38 0.23 0.96 0.70 0.56 62.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.79 7.23 4.38 2.19 9.33 6.92 4.69 84.57%
EPS 1.03 0.53 0.36 0.22 0.85 0.62 0.51 59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1364 0.1247 0.1247 0.1247 0.1157 0.1158 0.1158 11.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.135 0.115 0.105 0.095 0.085 0.09 -
P/RPS 1.04 1.66 2.34 4.27 0.91 1.09 1.71 -28.15%
P/EPS 11.87 22.84 28.33 43.22 9.90 12.13 15.76 -17.17%
EY 8.42 4.38 3.53 2.31 10.11 8.24 6.34 20.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 0.82 0.75 0.73 0.65 0.69 19.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 28/11/13 23/08/13 -
Price 0.21 0.19 0.145 0.11 0.10 0.105 0.09 -
P/RPS 1.62 2.34 2.95 4.47 0.95 1.35 1.71 -3.53%
P/EPS 18.47 32.14 35.72 45.28 10.42 14.98 15.76 11.12%
EY 5.42 3.11 2.80 2.21 9.60 6.67 6.34 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.04 0.79 0.77 0.81 0.69 60.06%

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