[PRIVA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -111.71%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 42,342 41,789 41,028 41,556 41,666 39,665 38,347 6.82%
PBT -5,873 -3,711 -4,146 -4,880 -905 -1,840 -2,976 57.26%
Tax 279 -637 -1,153 -1,435 -2,257 -1,684 -1,211 -
NP -5,594 -4,348 -5,299 -6,315 -3,162 -3,524 -4,187 21.28%
-
NP to SH -5,262 -4,094 -5,154 -6,184 -2,921 -3,247 -3,733 25.69%
-
Tax Rate - - - - - - - -
Total Cost 47,936 46,137 46,327 47,871 44,828 43,189 42,534 8.28%
-
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 61,402 61,402 61,402 61,402 61,402 61,402 61,402 0.00%
NOSH 614,020 614,020 614,020 614,020 558,200 558,200 558,200 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -13.21% -10.40% -12.92% -15.20% -7.59% -8.88% -10.92% -
ROE -8.57% -6.67% -8.39% -10.07% -4.76% -5.29% -6.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.90 6.81 6.68 6.77 7.46 7.11 6.87 0.29%
EPS -0.86 -0.67 -0.84 -1.01 -0.52 -0.58 -0.67 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.11 0.11 0.11 -6.15%
Adjusted Per Share Value based on latest NOSH - 614,020
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.76 6.67 6.55 6.63 6.65 6.33 6.12 6.84%
EPS -0.84 -0.65 -0.82 -0.99 -0.47 -0.52 -0.60 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.17 0.185 0.15 0.16 0.12 0.065 0.025 -
P/RPS 2.47 2.72 2.24 2.36 1.61 0.91 0.36 260.65%
P/EPS -19.84 -27.75 -17.87 -15.89 -22.93 -11.17 -3.74 203.85%
EY -5.04 -3.60 -5.60 -6.29 -4.36 -8.95 -26.75 -67.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.85 1.50 1.60 1.09 0.59 0.23 278.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 25/05/21 31/03/21 26/11/20 26/08/20 29/06/20 -
Price 0.125 0.20 0.26 0.15 0.165 0.11 0.075 -
P/RPS 1.81 2.94 3.89 2.22 2.21 1.55 1.09 40.18%
P/EPS -14.59 -30.00 -30.98 -14.89 -31.53 -18.91 -11.21 19.18%
EY -6.86 -3.33 -3.23 -6.71 -3.17 -5.29 -8.92 -16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.00 2.60 1.50 1.50 1.00 0.68 50.00%

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