[PRIVA] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 70.06%
YoY- 86.89%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,046 3,347 145 283 963 1,070 1,092 338.45%
PBT -87 -920 -1,047 -2,040 -6,814 -7,687 -15,596 -96.84%
Tax 0 0 0 0 0 0 0 -
NP -87 -920 -1,047 -2,040 -6,814 -7,687 -15,596 -96.84%
-
NP to SH -87 -920 -1,047 -2,040 -6,814 -7,687 -15,596 -96.84%
-
Tax Rate - - - - - - - -
Total Cost 10,133 4,267 1,192 2,323 7,777 8,757 16,688 -28.27%
-
Net Worth 55,199 18,586 0 0 0 9,064 10,642 199.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 55,199 18,586 0 0 0 9,064 10,642 199.34%
NOSH 551,999 185,869 100,967 100,967 100,967 151,076 152,028 136.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.87% -27.49% -722.07% -720.85% -707.58% -718.41% -1,428.21% -
ROE -0.16% -4.95% 0.00% 0.00% 0.00% -84.80% -146.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.82 1.80 0.14 0.28 0.95 0.71 0.72 85.45%
EPS -0.02 -0.49 -1.04 -2.02 -6.75 -5.09 -10.26 -98.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.00 0.00 0.00 0.06 0.07 26.81%
Adjusted Per Share Value based on latest NOSH - 151,938
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.49 0.50 0.02 0.04 0.14 0.16 0.16 342.03%
EPS -0.01 -0.14 -0.16 -0.30 -1.01 -1.14 -2.31 -97.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0275 0.00 0.00 0.00 0.0134 0.0158 198.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.12 0.06 0.09 0.05 0.08 0.07 -
P/RPS 4.95 6.66 41.78 32.11 5.24 11.30 9.75 -36.33%
P/EPS -571.03 -24.24 -5.79 -4.45 -0.74 -1.57 -0.68 8764.50%
EY -0.18 -4.12 -17.28 -22.45 -134.97 -63.60 -146.55 -98.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.20 0.00 0.00 0.00 1.33 1.00 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date - - - 26/02/09 11/11/08 14/08/08 23/05/08 -
Price 0.00 0.00 0.00 0.04 0.09 0.06 0.08 -
P/RPS 0.00 0.00 0.00 14.27 9.44 8.47 11.14 -
P/EPS 0.00 0.00 0.00 -1.98 -1.33 -1.18 -0.78 -
EY 0.00 0.00 0.00 -50.51 -74.99 -84.80 -128.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.00 1.14 -

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