[PRIVA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.5%
YoY- -1.76%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,053 65,241 64,504 60,647 53,712 49,291 45,107 26.30%
PBT 9,630 10,525 10,447 8,881 8,577 7,617 6,106 35.45%
Tax -4,000 -3,514 -3,358 -3,905 -3,381 -2,728 -2,092 53.99%
NP 5,630 7,011 7,089 4,976 5,196 4,889 4,014 25.27%
-
NP to SH 5,697 7,060 7,083 4,918 5,150 4,732 3,826 30.36%
-
Tax Rate 41.54% 33.39% 32.14% 43.97% 39.42% 35.81% 34.26% -
Total Cost 58,423 58,230 57,415 55,671 48,516 44,402 41,093 26.41%
-
Net Worth 72,565 72,565 72,565 72,565 66,984 66,984 66,984 5.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,565 72,565 72,565 72,565 66,984 66,984 66,984 5.47%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.79% 10.75% 10.99% 8.20% 9.67% 9.92% 8.90% -
ROE 7.85% 9.73% 9.76% 6.78% 7.69% 7.06% 5.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.47 11.69 11.56 10.86 9.62 8.83 8.08 26.28%
EPS 1.02 1.26 1.27 0.88 0.92 0.85 0.69 29.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.22 10.41 10.29 9.68 8.57 7.87 7.20 26.27%
EPS 0.91 1.13 1.13 0.78 0.82 0.76 0.61 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1158 0.1158 0.1158 0.1069 0.1069 0.1069 5.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.09 0.065 0.08 0.08 0.09 0.10 -
P/RPS 0.74 0.77 0.56 0.74 0.83 1.02 1.24 -29.09%
P/EPS 8.33 7.12 5.12 9.08 8.67 10.62 14.59 -31.15%
EY 12.01 14.05 19.52 11.01 11.53 9.42 6.85 45.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.50 0.62 0.67 0.75 0.83 -15.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 23/08/13 27/05/13 25/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.105 0.09 0.08 0.07 0.08 0.10 0.09 -
P/RPS 0.92 0.77 0.69 0.64 0.83 1.13 1.11 -11.75%
P/EPS 10.29 7.12 6.30 7.95 8.67 11.80 13.13 -14.98%
EY 9.72 14.05 15.86 12.59 11.53 8.48 7.62 17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.62 0.54 0.67 0.83 0.75 5.25%

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