[PRIVA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.52%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,911 21,284 28,569 17,864 13,718 13,740 15,078 20.42%
PBT 1,630 1,947 4,210 1,723 1,266 2,158 2,896 -31.90%
Tax -700 -700 -938 -700 -398 -882 -1,034 -22.95%
NP 930 1,247 3,272 1,023 868 1,276 1,862 -37.12%
-
NP to SH 913 1,254 3,183 1,033 910 1,356 1,788 -36.19%
-
Tax Rate 42.94% 35.95% 22.28% 40.63% 31.44% 40.87% 35.70% -
Total Cost 18,981 20,037 25,297 16,841 12,850 12,464 13,216 27.37%
-
Net Worth 79,887 83,730 83,045 78,148 78,148 78,148 72,565 6.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 79,887 83,730 83,045 78,148 78,148 78,148 72,565 6.63%
NOSH 570,625 558,200 553,636 558,200 558,200 558,200 558,200 1.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.67% 5.86% 11.45% 5.73% 6.33% 9.29% 12.35% -
ROE 1.14% 1.50% 3.83% 1.32% 1.16% 1.74% 2.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.49 3.81 5.16 3.20 2.46 2.46 2.70 18.71%
EPS 0.16 0.22 0.57 0.18 0.16 0.23 0.32 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.95 3.15 4.23 2.64 2.03 2.03 2.23 20.56%
EPS 0.14 0.19 0.47 0.15 0.13 0.20 0.26 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.124 0.123 0.1157 0.1157 0.1157 0.1074 6.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.39 0.135 0.135 0.115 0.105 0.095 -
P/RPS 7.74 10.23 2.62 4.22 4.68 4.27 3.52 69.33%
P/EPS 168.75 173.60 23.48 72.95 70.54 43.22 29.66 219.71%
EY 0.59 0.58 4.26 1.37 1.42 2.31 3.37 -68.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.60 0.90 0.96 0.82 0.75 0.73 91.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.20 0.295 0.21 0.19 0.145 0.11 0.10 -
P/RPS 5.73 7.74 4.07 5.94 5.90 4.47 3.70 33.96%
P/EPS 125.00 131.31 36.53 102.67 88.94 45.28 31.22 152.78%
EY 0.80 0.76 2.74 0.97 1.12 2.21 3.20 -60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.97 1.40 1.36 1.04 0.79 0.77 51.25%

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