[PRIVA] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 90.54%
YoY- 98.72%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 36,061 33,661 27,162 10,046 3,347 145 283 2454.79%
PBT 1,455 933 802 -87 -920 -1,047 -2,040 -
Tax -60 -60 -60 0 0 0 0 -
NP 1,395 873 742 -87 -920 -1,047 -2,040 -
-
NP to SH 1,373 865 769 -87 -920 -1,047 -2,040 -
-
Tax Rate 4.12% 6.43% 7.48% - - - - -
Total Cost 34,666 32,788 26,420 10,133 4,267 1,192 2,323 509.14%
-
Net Worth 5,719 40,000 56,799 55,199 18,586 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 5,719 40,000 56,799 55,199 18,586 0 0 -
NOSH 57,195 400,000 567,999 551,999 185,869 100,967 100,967 -31.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.87% 2.59% 2.73% -0.87% -27.49% -722.07% -720.85% -
ROE 24.01% 2.16% 1.35% -0.16% -4.95% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.05 8.42 4.78 1.82 1.80 0.14 0.28 3638.17%
EPS 2.40 0.22 0.14 -0.02 -0.49 -1.04 -2.02 -
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 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 551,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.34 4.98 4.02 1.49 0.50 0.02 0.04 2535.60%
EPS 0.20 0.13 0.11 -0.01 -0.14 -0.16 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0592 0.0841 0.0817 0.0275 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.07 0.08 0.09 0.09 0.12 0.06 0.09 -
P/RPS 0.11 0.95 1.88 4.95 6.66 41.78 32.11 -97.75%
P/EPS 2.92 36.99 66.48 -571.03 -24.24 -5.79 -4.45 -
EY 34.29 2.70 1.50 -0.18 -4.12 -17.28 -22.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.90 0.90 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 - - - - 26/02/09 -
Price 0.07 0.07 0.00 0.00 0.00 0.00 0.04 -
P/RPS 0.11 0.83 0.00 0.00 0.00 0.00 14.27 -96.13%
P/EPS 2.92 32.37 0.00 0.00 0.00 0.00 -1.98 -
EY 34.29 3.09 0.00 0.00 0.00 0.00 -50.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 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