[PRIVA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -86.01%
YoY- -350.2%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 56,321 59,961 66,094 69,599 71,911 74,497 73,554 -16.31%
PBT -5,283 -5,447 -4,501 -1,952 636 3,209 3,369 -
Tax -1,626 -1,758 -1,751 -2,757 -3,030 -2,871 -1,528 4.23%
NP -6,909 -7,205 -6,252 -4,709 -2,394 338 1,841 -
-
NP to SH -6,829 -7,328 -6,573 -4,974 -2,674 112 2,505 -
-
Tax Rate - - - - 476.42% 89.47% 45.35% -
Total Cost 63,230 67,166 72,346 74,308 74,305 74,159 71,713 -8.05%
-
Net Worth 72,565 72,565 78,148 78,148 78,148 78,148 83,730 -9.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,565 72,565 78,148 78,148 78,148 78,148 83,730 -9.10%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -12.27% -12.02% -9.46% -6.77% -3.33% 0.45% 2.50% -
ROE -9.41% -10.10% -8.41% -6.36% -3.42% 0.14% 2.99% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.09 10.74 11.84 12.47 12.88 13.35 13.18 -16.32%
EPS -1.22 -1.31 -1.18 -0.89 -0.48 0.02 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.14 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.99 9.57 10.55 11.11 11.48 11.89 11.74 -16.31%
EPS -1.09 -1.17 -1.05 -0.79 -0.43 0.02 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1158 0.1247 0.1247 0.1247 0.1247 0.1336 -9.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.155 0.16 0.155 0.175 0.165 0.15 -
P/RPS 1.04 1.44 1.35 1.24 1.36 1.24 1.14 -5.94%
P/EPS -8.58 -11.81 -13.59 -17.39 -36.53 822.35 33.43 -
EY -11.65 -8.47 -7.36 -5.75 -2.74 0.12 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 1.14 1.11 1.25 1.18 1.00 -13.11%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 21/11/17 22/08/17 30/05/17 24/02/17 22/11/16 -
Price 0.095 0.13 0.16 0.16 0.16 0.185 0.14 -
P/RPS 0.94 1.21 1.35 1.28 1.24 1.39 1.06 -7.70%
P/EPS -7.77 -9.90 -13.59 -17.96 -33.40 922.03 31.20 -
EY -12.88 -10.10 -7.36 -5.57 -2.99 0.11 3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 1.14 1.14 1.14 1.32 0.93 -14.91%

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