[PRIVA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 149.24%
YoY- 4033.33%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,396 40,098 36,594 42,557 36,061 33,661 27,162 38.88%
PBT 7,589 6,569 5,546 3,561 1,455 933 802 349.22%
Tax -669 -533 -352 -60 -60 -60 -60 401.30%
NP 6,920 6,036 5,194 3,501 1,395 873 742 344.88%
-
NP to SH 6,657 5,842 5,031 3,422 1,373 865 769 323.27%
-
Tax Rate 8.82% 8.11% 6.35% 1.68% 4.12% 6.43% 7.48% -
Total Cost 37,476 34,062 31,400 39,056 34,666 32,788 26,420 26.32%
-
Net Worth 52,249 0 59,911 0 5,719 40,000 56,799 -5.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,249 0 59,911 0 5,719 40,000 56,799 -5.42%
NOSH 474,999 504,705 544,651 550,800 57,195 400,000 567,999 -11.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.59% 15.05% 14.19% 8.23% 3.87% 2.59% 2.73% -
ROE 12.74% 0.00% 8.40% 0.00% 24.01% 2.16% 1.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.35 7.94 6.72 7.73 63.05 8.42 4.78 56.59%
EPS 1.40 1.16 0.92 0.62 2.40 0.22 0.14 366.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.11 0.00 0.10 0.10 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 550,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.08 6.40 5.84 6.79 5.75 5.37 4.33 38.91%
EPS 1.06 0.93 0.80 0.55 0.22 0.14 0.12 329.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.00 0.0956 0.00 0.0091 0.0638 0.0906 -5.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.08 0.06 0.06 0.07 0.08 0.09 -
P/RPS 0.86 1.01 0.89 0.78 0.11 0.95 1.88 -40.71%
P/EPS 5.71 6.91 6.50 9.66 2.92 36.99 66.48 -80.62%
EY 17.52 14.47 15.40 10.35 34.29 2.70 1.50 417.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.55 0.00 0.70 0.80 0.90 -13.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 24/11/10 23/08/10 26/05/10 - -
Price 0.06 0.09 0.07 0.08 0.07 0.07 0.00 -
P/RPS 0.64 1.13 1.04 1.04 0.11 0.83 0.00 -
P/EPS 4.28 7.78 7.58 12.88 2.92 32.37 0.00 -
EY 23.36 12.86 13.20 7.77 34.29 3.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.64 0.00 0.70 0.70 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