[PRIVA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 77.66%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 52,532 38,500 24,783 11,784 59,961 46,517 30,770 42.70%
PBT -3,616 -4,230 -3,686 -1,546 -5,446 -4,034 -3,140 9.83%
Tax -1,445 -487 -470 -195 -1,758 -619 -730 57.45%
NP -5,061 -4,717 -4,156 -1,741 -7,204 -4,653 -3,870 19.52%
-
NP to SH -4,246 -4,172 -3,702 -1,637 -7,328 -4,886 -4,050 3.19%
-
Tax Rate - - - - - - - -
Total Cost 57,593 43,217 28,939 13,525 67,165 51,170 34,640 40.21%
-
Net Worth 66,984 66,984 66,984 72,565 72,565 78,148 78,148 -9.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 66,984 66,984 66,984 72,565 72,565 78,148 78,148 -9.74%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.63% -12.25% -16.77% -14.77% -12.01% -10.00% -12.58% -
ROE -6.34% -6.23% -5.53% -2.26% -10.10% -6.25% -5.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.41 6.90 4.44 2.11 10.74 8.33 5.51 42.73%
EPS -0.76 -0.75 -0.66 -0.29 -1.31 -0.88 -0.73 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.14 0.14 -9.74%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.78 5.70 3.67 1.74 8.88 6.89 4.56 42.64%
EPS -0.63 -0.62 -0.55 -0.24 -1.08 -0.72 -0.60 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0992 0.0992 0.1074 0.1074 0.1157 0.1157 -9.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.05 0.095 0.095 0.105 0.155 0.16 0.155 -
P/RPS 0.53 1.38 2.14 4.97 1.44 1.92 2.81 -67.01%
P/EPS -6.57 -12.71 -14.32 -35.80 -11.81 -18.28 -21.36 -54.33%
EY -15.21 -7.87 -6.98 -2.79 -8.47 -5.47 -4.68 118.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.79 0.79 0.81 1.19 1.14 1.11 -47.59%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 16/11/18 27/08/18 25/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.06 0.06 0.105 0.095 0.13 0.16 0.16 -
P/RPS 0.64 0.87 2.36 4.50 1.21 1.92 2.90 -63.38%
P/EPS -7.89 -8.03 -15.83 -32.39 -9.90 -18.28 -22.05 -49.50%
EY -12.68 -12.46 -6.32 -3.09 -10.10 -5.47 -4.53 98.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.88 0.73 1.00 1.14 1.14 -42.18%

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