[PRIVA] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -20.95%
YoY- -68.85%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 71,911 74,497 73,554 75,819 78,073 81,347 91,281 -14.68%
PBT 636 3,209 3,369 1,692 2,225 3,309 7,764 -81.10%
Tax -3,030 -2,871 -1,528 -499 -584 -1,116 -2,204 23.61%
NP -2,394 338 1,841 1,193 1,641 2,193 5,560 -
-
NP to SH -2,674 112 2,505 1,988 2,515 3,119 5,595 -
-
Tax Rate 476.42% 89.47% 45.35% 29.49% 26.25% 33.73% 28.39% -
Total Cost 74,305 74,159 71,713 74,626 76,432 79,154 85,721 -9.08%
-
Net Worth 78,148 78,148 83,730 82,714 81,250 83,454 85,750 -5.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 78,148 78,148 83,730 82,714 81,250 83,454 85,750 -5.99%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -3.33% 0.45% 2.50% 1.57% 2.10% 2.70% 6.09% -
ROE -3.42% 0.14% 2.99% 2.40% 3.10% 3.74% 6.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.88 13.35 13.18 13.75 14.41 14.62 14.90 -9.24%
EPS -0.48 0.02 0.45 0.36 0.46 0.56 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.65 11.03 10.89 11.23 11.56 12.04 13.51 -14.65%
EPS -0.40 0.02 0.37 0.29 0.37 0.46 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.124 0.1225 0.1203 0.1236 0.127 -6.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.175 0.165 0.15 0.165 0.19 0.235 0.25 -
P/RPS 1.36 1.24 1.14 1.20 1.32 1.61 1.68 -13.12%
P/EPS -36.53 822.35 33.43 45.77 40.92 41.92 27.37 -
EY -2.74 0.12 2.99 2.18 2.44 2.39 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.18 1.00 1.10 1.27 1.57 1.79 -21.27%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 22/11/16 25/08/16 23/05/16 29/02/16 30/11/15 -
Price 0.16 0.185 0.14 0.165 0.18 0.18 0.24 -
P/RPS 1.24 1.39 1.06 1.20 1.25 1.23 1.61 -15.96%
P/EPS -33.40 922.03 31.20 45.77 38.77 32.11 26.27 -
EY -2.99 0.11 3.21 2.18 2.58 3.11 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.32 0.93 1.10 1.20 1.20 1.71 -23.66%

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