[PRIVA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.16%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 28,569 17,864 13,718 13,740 15,078 13,954 14,966 53.70%
PBT 4,210 1,723 1,266 2,158 2,896 2,049 2,276 50.51%
Tax -938 -700 -398 -882 -1,034 -1,298 -928 0.71%
NP 3,272 1,023 868 1,276 1,862 751 1,348 80.32%
-
NP to SH 3,183 1,033 910 1,356 1,788 769 1,351 76.78%
-
Tax Rate 22.28% 40.63% 31.44% 40.87% 35.70% 63.35% 40.77% -
Total Cost 25,297 16,841 12,850 12,464 13,216 13,203 13,618 50.94%
-
Net Worth 83,045 78,148 78,148 78,148 72,565 72,565 72,565 9.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 83,045 78,148 78,148 78,148 72,565 72,565 72,565 9.38%
NOSH 553,636 558,200 558,200 558,200 558,200 558,200 558,200 -0.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.45% 5.73% 6.33% 9.29% 12.35% 5.38% 9.01% -
ROE 3.83% 1.32% 1.16% 1.74% 2.46% 1.06% 1.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.16 3.20 2.46 2.46 2.70 2.50 2.68 54.58%
EPS 0.57 0.18 0.16 0.23 0.32 0.13 0.24 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.23 2.64 2.03 2.03 2.23 2.07 2.22 53.51%
EPS 0.47 0.15 0.13 0.20 0.26 0.11 0.20 76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.1157 0.1157 0.1157 0.1074 0.1074 0.1074 9.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.135 0.115 0.105 0.095 0.085 0.09 -
P/RPS 2.62 4.22 4.68 4.27 3.52 3.40 3.36 -15.24%
P/EPS 23.48 72.95 70.54 43.22 29.66 61.70 37.19 -26.34%
EY 4.26 1.37 1.42 2.31 3.37 1.62 2.69 35.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 0.82 0.75 0.73 0.65 0.69 19.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 03/03/15 25/11/14 28/08/14 29/05/14 28/02/14 28/11/13 23/08/13 -
Price 0.21 0.19 0.145 0.11 0.10 0.105 0.09 -
P/RPS 4.07 5.94 5.90 4.47 3.70 4.20 3.36 13.59%
P/EPS 36.53 102.67 88.94 45.28 31.22 76.22 37.19 -1.18%
EY 2.74 0.97 1.12 2.21 3.20 1.31 2.69 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.04 0.79 0.77 0.81 0.69 60.06%

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