[PRIVA] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.82%
YoY--%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 107 167 56 2,074 1,933 672 177 -28.48%
PBT -878 -8,891 -1,013 -804 -719 -939 -705 15.73%
Tax 0 0 0 0 0 0 0 -
NP -878 -8,891 -1,013 -804 -719 -939 -705 15.73%
-
NP to SH -878 -8,891 -1,013 -804 -719 -939 -705 15.73%
-
Tax Rate - - - - - - - -
Total Cost 985 9,058 1,069 2,878 2,652 1,611 882 7.63%
-
Net Worth 16,651 16,661 25,702 27,637 28,288 29,280 15,749 3.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 16,651 16,661 25,702 27,637 28,288 29,280 15,749 3.77%
NOSH 151,379 151,465 151,194 125,625 117,868 100,967 75,000 59.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -820.56% -5,323.95% -1,808.93% -38.77% -37.20% -139.73% -398.31% -
ROE -5.27% -53.36% -3.94% -2.91% -2.54% -3.21% -4.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.07 0.11 0.04 1.65 1.64 0.67 0.24 -55.98%
EPS -0.58 -5.87 -0.67 -0.64 -0.61 -0.93 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.17 0.22 0.24 0.29 0.21 -34.99%
Adjusted Per Share Value based on latest NOSH - 125,625
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.02 0.02 0.01 0.31 0.29 0.10 0.03 -23.66%
EPS -0.13 -1.32 -0.15 -0.12 -0.11 -0.14 -0.10 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0247 0.0381 0.0409 0.0419 0.0434 0.0233 3.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.12 0.17 0.20 0.22 0.26 0.40 0.00 -
P/RPS 169.77 154.19 539.98 13.33 15.85 60.10 0.00 -
P/EPS -20.69 -2.90 -29.85 -34.38 -42.62 -43.01 0.00 -
EY -4.83 -34.53 -3.35 -2.91 -2.35 -2.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.55 1.18 1.00 1.08 1.38 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 30/08/07 17/05/07 22/02/07 28/11/06 01/09/06 26/05/06 -
Price 0.09 0.15 0.19 0.31 0.26 0.21 0.47 -
P/RPS 127.33 136.05 512.98 18.78 15.85 31.55 199.15 -25.76%
P/EPS -15.52 -2.56 -28.36 -48.44 -42.62 -22.58 -50.00 -54.12%
EY -6.44 -39.13 -3.53 -2.06 -2.35 -4.43 -2.00 117.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.36 1.12 1.41 1.08 0.72 2.24 -48.79%

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