[PRIVA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.57%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 38,831 40,576 42,342 41,789 41,028 41,556 41,666 -4.59%
PBT -3,737 -2,321 -5,873 -3,711 -4,146 -4,880 -905 157.60%
Tax -193 85 279 -637 -1,153 -1,435 -2,257 -80.61%
NP -3,930 -2,236 -5,594 -4,348 -5,299 -6,315 -3,162 15.61%
-
NP to SH -3,395 -1,903 -5,262 -4,094 -5,154 -6,184 -2,921 10.55%
-
Tax Rate - - - - - - - -
Total Cost 42,761 42,812 47,936 46,137 46,327 47,871 44,828 -3.10%
-
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
NOSH 614,020 614,020 614,020 614,020 614,020 614,020 558,200 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -10.12% -5.51% -13.21% -10.40% -12.92% -15.20% -7.59% -
ROE -5.53% -3.10% -8.57% -6.67% -8.39% -10.07% -4.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.32 6.61 6.90 6.81 6.68 6.77 7.46 -10.47%
EPS -0.55 -0.31 -0.86 -0.67 -0.84 -1.01 -0.52 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.11 -6.16%
Adjusted Per Share Value based on latest NOSH - 614,020
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.80 6.06 6.33 6.24 6.13 6.21 6.23 -4.66%
EPS -0.51 -0.28 -0.79 -0.61 -0.77 -0.92 -0.44 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0917 0.0917 0.0917 0.0917 0.0917 0.0917 0.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.09 0.095 0.17 0.185 0.15 0.16 0.12 -
P/RPS 1.42 1.44 2.47 2.72 2.24 2.36 1.61 -8.03%
P/EPS -16.28 -30.65 -19.84 -27.75 -17.87 -15.89 -22.93 -20.43%
EY -6.14 -3.26 -5.04 -3.60 -5.60 -6.29 -4.36 25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.70 1.85 1.50 1.60 1.09 -11.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 23/11/21 26/08/21 25/05/21 31/03/21 26/11/20 -
Price 0.085 0.095 0.125 0.20 0.26 0.15 0.165 -
P/RPS 1.34 1.44 1.81 2.94 3.89 2.22 2.21 -28.38%
P/EPS -15.37 -30.65 -14.59 -30.00 -30.98 -14.89 -31.53 -38.08%
EY -6.50 -3.26 -6.86 -3.33 -3.23 -6.71 -3.17 61.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.25 2.00 2.60 1.50 1.50 -31.54%

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