[PRIVA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 37.16%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 41,938 46,588 50,777 52,532 51,945 53,974 56,321 -17.83%
PBT -4,323 -4,229 -4,443 -3,616 -5,642 -5,993 -5,283 -12.50%
Tax -960 -747 -1,135 -1,445 -1,626 -1,498 -1,626 -29.59%
NP -5,283 -4,976 -5,578 -5,061 -7,268 -7,491 -6,909 -16.36%
-
NP to SH -4,542 -4,201 -4,646 -4,156 -6,614 -6,981 -6,829 -23.78%
-
Tax Rate - - - - - - - -
Total Cost 47,221 51,564 56,355 57,593 59,213 61,465 63,230 -17.67%
-
Net Worth 61,402 66,984 66,984 66,984 66,984 66,984 72,565 -10.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 61,402 66,984 66,984 66,984 66,984 66,984 72,565 -10.52%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -12.60% -10.68% -10.99% -9.63% -13.99% -13.88% -12.27% -
ROE -7.40% -6.27% -6.94% -6.20% -9.87% -10.42% -9.41% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.51 8.35 9.10 9.41 9.31 9.67 10.09 -17.85%
EPS -0.81 -0.75 -0.83 -0.74 -1.18 -1.25 -1.22 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.12 0.12 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.21 6.90 7.52 7.78 7.69 7.99 8.34 -17.83%
EPS -0.67 -0.62 -0.69 -0.62 -0.98 -1.03 -1.01 -23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0992 0.0992 0.0992 0.0992 0.0992 0.1074 -10.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.055 0.06 0.065 0.05 0.095 0.095 0.105 -
P/RPS 0.73 0.72 0.71 0.53 1.02 0.98 1.04 -21.00%
P/EPS -6.76 -7.97 -7.81 -6.72 -8.02 -7.60 -8.58 -14.68%
EY -14.79 -12.54 -12.80 -14.89 -12.47 -13.16 -11.65 17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.42 0.79 0.79 0.81 -27.48%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 18/10/19 30/05/19 28/02/19 16/11/18 27/08/18 25/05/18 -
Price 0.055 0.055 0.065 0.06 0.06 0.105 0.095 -
P/RPS 0.73 0.66 0.71 0.64 0.64 1.09 0.94 -15.49%
P/EPS -6.76 -7.31 -7.81 -8.06 -5.06 -8.40 -7.77 -8.85%
EY -14.79 -13.68 -12.80 -12.41 -19.75 -11.91 -12.88 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.54 0.50 0.50 0.88 0.73 -22.28%

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