[PRIVA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.46%
YoY- 658.05%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,078 13,954 14,966 14,420 20,713 15,142 14,229 3.92%
PBT 2,896 2,049 2,276 2,682 2,623 2,944 2,198 20.12%
Tax -1,034 -1,298 -928 -891 -883 -812 -772 21.44%
NP 1,862 751 1,348 1,791 1,740 2,132 1,426 19.40%
-
NP to SH 1,788 769 1,351 1,836 1,741 2,132 1,374 19.13%
-
Tax Rate 35.70% 63.35% 40.77% 33.22% 33.66% 27.58% 35.12% -
Total Cost 13,216 13,203 13,618 12,629 18,973 13,010 12,803 2.13%
-
Net Worth 72,565 72,565 72,565 72,565 72,565 66,984 66,984 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,565 72,565 72,565 72,565 72,565 66,984 66,984 5.46%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.35% 5.38% 9.01% 12.42% 8.40% 14.08% 10.02% -
ROE 2.46% 1.06% 1.86% 2.53% 2.40% 3.18% 2.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.70 2.50 2.68 2.58 3.71 2.71 2.55 3.87%
EPS 0.32 0.13 0.24 0.32 0.31 0.38 0.26 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.23 2.07 2.22 2.13 3.07 2.24 2.11 3.74%
EPS 0.26 0.11 0.20 0.27 0.26 0.32 0.20 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1074 0.1074 0.1074 0.1074 0.0992 0.0992 5.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.095 0.085 0.09 0.065 0.08 0.08 0.09 -
P/RPS 3.52 3.40 3.36 2.52 2.16 2.95 3.53 -0.18%
P/EPS 29.66 61.70 37.19 19.76 25.65 20.95 36.56 -12.98%
EY 3.37 1.62 2.69 5.06 3.90 4.77 2.73 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.69 0.50 0.62 0.67 0.75 -1.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 23/08/13 27/05/13 25/02/13 30/11/12 28/08/12 -
Price 0.10 0.105 0.09 0.08 0.07 0.08 0.10 -
P/RPS 3.70 4.20 3.36 3.10 1.89 2.95 3.92 -3.76%
P/EPS 31.22 76.22 37.19 24.32 22.44 20.95 40.63 -16.06%
EY 3.20 1.31 2.69 4.11 4.46 4.77 2.46 19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.69 0.62 0.54 0.67 0.83 -4.86%

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