[PRIVA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 188.57%
YoY- -77.79%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,252 17,657 18,010 18,635 21,517 19,911 21,284 -6.45%
PBT 1,654 1,097 863 -245 -23 1,630 1,947 -10.27%
Tax -895 -615 -168 150 134 -700 -700 17.74%
NP 759 482 695 -95 111 930 1,247 -28.11%
-
NP to SH 762 386 650 707 245 913 1,254 -28.19%
-
Tax Rate 54.11% 56.06% 19.47% - - 42.94% 35.95% -
Total Cost 18,493 17,175 17,315 18,730 21,406 18,981 20,037 -5.19%
-
Net Worth 83,730 83,730 83,730 83,454 78,148 79,887 83,730 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 83,730 83,730 83,730 83,454 78,148 79,887 83,730 0.00%
NOSH 558,200 558,200 558,200 556,363 558,200 570,625 558,200 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.94% 2.73% 3.86% -0.51% 0.52% 4.67% 5.86% -
ROE 0.91% 0.46% 0.78% 0.85% 0.31% 1.14% 1.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.45 3.16 3.23 3.35 3.85 3.49 3.81 -6.38%
EPS 0.14 0.07 0.12 0.13 0.04 0.16 0.22 -25.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 556,363
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.07 2.82 2.87 2.97 3.43 3.18 3.40 -6.56%
EPS 0.12 0.06 0.10 0.11 0.04 0.15 0.20 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1336 0.1336 0.1332 0.1247 0.1275 0.1336 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.15 0.165 0.19 0.235 0.25 0.27 0.39 -
P/RPS 4.35 5.22 5.89 7.02 6.49 7.74 10.23 -43.36%
P/EPS 109.88 238.61 163.17 184.93 569.59 168.75 173.60 -26.21%
EY 0.91 0.42 0.61 0.54 0.18 0.59 0.58 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.27 1.57 1.79 1.93 2.60 -47.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 23/05/16 29/02/16 30/11/15 21/08/15 28/05/15 -
Price 0.14 0.165 0.18 0.18 0.24 0.20 0.295 -
P/RPS 4.06 5.22 5.58 5.37 6.23 5.73 7.74 -34.88%
P/EPS 102.56 238.61 154.58 141.65 546.81 125.00 131.31 -15.15%
EY 0.98 0.42 0.65 0.71 0.18 0.80 0.76 18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.20 1.20 1.71 1.43 1.97 -39.28%

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