[PRIVA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.13%
YoY- 88.03%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,661 27,162 10,046 3,347 145 283 963 971.37%
PBT 933 802 -87 -920 -1,047 -2,040 -6,814 -
Tax -60 -60 0 0 0 0 0 -
NP 873 742 -87 -920 -1,047 -2,040 -6,814 -
-
NP to SH 865 769 -87 -920 -1,047 -2,040 -6,814 -
-
Tax Rate 6.43% 7.48% - - - - - -
Total Cost 32,788 26,420 10,133 4,267 1,192 2,323 7,777 161.20%
-
Net Worth 40,000 56,799 55,199 18,586 0 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 40,000 56,799 55,199 18,586 0 0 0 -
NOSH 400,000 567,999 551,999 185,869 100,967 100,967 100,967 150.58%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.59% 2.73% -0.87% -27.49% -722.07% -720.85% -707.58% -
ROE 2.16% 1.35% -0.16% -4.95% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.42 4.78 1.82 1.80 0.14 0.28 0.95 328.84%
EPS 0.22 0.14 -0.02 -0.49 -1.04 -2.02 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,869
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.37 4.33 1.60 0.53 0.02 0.05 0.15 988.60%
EPS 0.14 0.12 -0.01 -0.15 -0.17 -0.33 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0906 0.0881 0.0297 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.08 0.09 0.09 0.12 0.06 0.09 0.05 -
P/RPS 0.95 1.88 4.95 6.66 41.78 32.11 5.24 -68.00%
P/EPS 36.99 66.48 -571.03 -24.24 -5.79 -4.45 -0.74 -
EY 2.70 1.50 -0.18 -4.12 -17.28 -22.45 -134.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.90 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 - - - - 26/02/09 11/11/08 -
Price 0.07 0.00 0.00 0.00 0.00 0.04 0.09 -
P/RPS 0.83 0.00 0.00 0.00 0.00 14.27 9.44 -80.25%
P/EPS 32.37 0.00 0.00 0.00 0.00 -1.98 -1.33 -
EY 3.09 0.00 0.00 0.00 0.00 -50.51 -74.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -

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