[PRIVA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.57%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,647 53,712 49,291 45,107 44,547 41,922 44,396 22.99%
PBT 8,881 8,577 7,617 6,106 6,088 6,639 7,589 10.99%
Tax -3,905 -3,381 -2,728 -2,092 -835 -828 -669 222.45%
NP 4,976 5,196 4,889 4,014 5,253 5,811 6,920 -19.65%
-
NP to SH 4,918 5,150 4,732 3,826 5,006 5,494 6,657 -18.20%
-
Tax Rate 43.97% 39.42% 35.81% 34.26% 13.72% 12.47% 8.82% -
Total Cost 55,671 48,516 44,402 41,093 39,294 36,111 37,476 30.03%
-
Net Worth 72,565 66,984 66,984 66,984 66,984 57,133 52,249 24.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 72,565 66,984 66,984 66,984 66,984 57,133 52,249 24.35%
NOSH 558,200 558,200 558,200 558,200 558,200 519,393 474,999 11.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.20% 9.67% 9.92% 8.90% 11.79% 13.86% 15.59% -
ROE 6.78% 7.69% 7.06% 5.71% 7.47% 9.62% 12.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.86 9.62 8.83 8.08 7.98 8.07 9.35 10.44%
EPS 0.88 0.92 0.85 0.69 0.90 1.06 1.40 -26.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.11 0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.98 7.95 7.30 6.68 6.60 6.21 6.57 23.04%
EPS 0.73 0.76 0.70 0.57 0.74 0.81 0.99 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.0992 0.0992 0.0992 0.0992 0.0846 0.0774 24.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.08 0.09 0.10 0.09 0.06 0.08 -
P/RPS 0.74 0.83 1.02 1.24 1.13 0.74 0.86 -9.49%
P/EPS 9.08 8.67 10.62 14.59 10.04 5.67 5.71 36.04%
EY 11.01 11.53 9.42 6.85 9.96 17.63 17.52 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.75 0.83 0.75 0.55 0.73 -10.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 28/08/12 25/05/12 20/02/12 22/11/11 26/08/11 -
Price 0.07 0.08 0.10 0.09 0.11 0.08 0.06 -
P/RPS 0.64 0.83 1.13 1.11 1.38 0.99 0.64 0.00%
P/EPS 7.95 8.67 11.80 13.13 12.27 7.56 4.28 50.82%
EY 12.59 11.53 8.48 7.62 8.15 13.22 23.36 -33.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.83 0.75 0.92 0.73 0.55 -1.21%

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