[PRIVA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.35%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 75,819 78,073 81,347 91,281 87,628 81,435 73,891 1.73%
PBT 1,692 2,225 3,309 7,764 9,510 9,146 9,357 -68.05%
Tax -499 -584 -1,116 -2,204 -3,038 -2,736 -2,918 -69.22%
NP 1,193 1,641 2,193 5,560 6,472 6,410 6,439 -67.53%
-
NP to SH 1,988 2,515 3,119 5,595 6,383 6,380 6,482 -54.55%
-
Tax Rate 29.49% 26.25% 33.73% 28.39% 31.95% 29.91% 31.19% -
Total Cost 74,626 76,432 79,154 85,721 81,156 75,025 67,452 6.97%
-
Net Worth 82,714 81,250 83,454 85,750 79,887 83,730 83,045 -0.26%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 82,714 81,250 83,454 85,750 79,887 83,730 83,045 -0.26%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.57% 2.10% 2.70% 6.09% 7.39% 7.87% 8.71% -
ROE 2.40% 3.10% 3.74% 6.52% 7.99% 7.62% 7.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.75 14.41 14.62 14.90 15.36 14.59 13.35 1.98%
EPS 0.36 0.46 0.56 0.91 1.12 1.14 1.17 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.23 11.56 12.04 13.51 12.97 12.06 10.94 1.76%
EPS 0.29 0.37 0.46 0.83 0.95 0.94 0.96 -55.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1203 0.1236 0.127 0.1183 0.124 0.123 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.19 0.235 0.25 0.27 0.39 0.135 -
P/RPS 1.20 1.32 1.61 1.68 1.76 2.67 1.01 12.18%
P/EPS 45.77 40.92 41.92 27.37 24.14 34.12 11.53 150.91%
EY 2.18 2.44 2.39 3.65 4.14 2.93 8.67 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.27 1.57 1.79 1.93 2.60 0.90 14.32%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 23/05/16 29/02/16 30/11/15 21/08/15 28/05/15 03/03/15 -
Price 0.165 0.18 0.18 0.24 0.20 0.295 0.21 -
P/RPS 1.20 1.25 1.23 1.61 1.30 2.02 1.57 -16.41%
P/EPS 45.77 38.77 32.11 26.27 17.88 25.81 17.94 86.81%
EY 2.18 2.58 3.11 3.81 5.59 3.87 5.58 -46.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.20 1.71 1.43 1.97 1.40 -14.86%

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