[PRIVA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.47%
YoY- 60.55%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,291 45,107 44,547 41,922 44,396 40,098 36,594 21.98%
PBT 7,617 6,106 6,088 6,639 7,589 6,569 5,546 23.58%
Tax -2,728 -2,092 -835 -828 -669 -533 -352 292.11%
NP 4,889 4,014 5,253 5,811 6,920 6,036 5,194 -3.95%
-
NP to SH 4,732 3,826 5,006 5,494 6,657 5,842 5,031 -4.00%
-
Tax Rate 35.81% 34.26% 13.72% 12.47% 8.82% 8.11% 6.35% -
Total Cost 44,402 41,093 39,294 36,111 37,476 34,062 31,400 26.01%
-
Net Worth 66,984 66,984 66,984 57,133 52,249 0 59,911 7.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 66,984 66,984 66,984 57,133 52,249 0 59,911 7.73%
NOSH 558,200 558,200 558,200 519,393 474,999 504,705 544,651 1.65%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.92% 8.90% 11.79% 13.86% 15.59% 15.05% 14.19% -
ROE 7.06% 5.71% 7.47% 9.62% 12.74% 0.00% 8.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.83 8.08 7.98 8.07 9.35 7.94 6.72 19.98%
EPS 0.85 0.69 0.90 1.06 1.40 1.16 0.92 -5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.00 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 519,393
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.87 7.20 7.11 6.69 7.08 6.40 5.84 22.02%
EPS 0.76 0.61 0.80 0.88 1.06 0.93 0.80 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1069 0.1069 0.0912 0.0834 0.00 0.0956 7.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.10 0.09 0.06 0.08 0.08 0.06 -
P/RPS 1.02 1.24 1.13 0.74 0.86 1.01 0.89 9.52%
P/EPS 10.62 14.59 10.04 5.67 5.71 6.91 6.50 38.76%
EY 9.42 6.85 9.96 17.63 17.52 14.47 15.40 -27.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.75 0.55 0.73 0.00 0.55 22.99%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.10 0.09 0.11 0.08 0.06 0.09 0.07 -
P/RPS 1.13 1.11 1.38 0.99 0.64 1.13 1.04 5.69%
P/EPS 11.80 13.13 12.27 7.56 4.28 7.78 7.58 34.35%
EY 8.48 7.62 8.15 13.22 23.36 12.86 13.20 -25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.92 0.73 0.55 0.00 0.64 18.94%

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