[PRIVA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 115.75%
YoY- 104.68%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,245 40,425 33,361 13,394 413 438 3,709 55.83%
PBT 8,344 5,169 3,728 269 -5,661 -14,376 -3,150 -
Tax -4,028 -636 0 0 -89 0 0 -
NP 4,316 4,533 3,728 269 -5,750 -14,376 -3,150 -
-
NP to SH 4,246 4,188 3,586 269 -5,750 -14,376 -3,150 -
-
Tax Rate 48.27% 12.30% 0.00% 0.00% - - - -
Total Cost 48,929 35,892 29,633 13,125 6,163 14,814 6,859 38.70%
-
Net Worth 66,984 56,640 0 28,857 7,566 16,657 28,214 15.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,984 56,640 0 28,857 7,566 16,657 28,214 15.48%
NOSH 558,200 514,918 527,954 288,571 151,333 151,432 117,562 29.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.11% 11.21% 11.17% 2.01% -1,391.29% -3,277.21% -84.94% -
ROE 6.34% 7.39% 0.00% 0.93% -76.00% -86.30% -11.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.54 7.85 6.32 4.64 0.27 0.29 3.16 20.19%
EPS 0.77 0.81 0.67 0.09 -3.80 -9.49 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.00 0.10 0.05 0.11 0.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 551,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.50 6.45 5.32 2.14 0.07 0.07 0.59 55.92%
EPS 0.68 0.67 0.57 0.04 -0.92 -2.29 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0904 0.00 0.046 0.0121 0.0266 0.045 15.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.06 0.06 0.09 0.05 0.12 0.26 -
P/RPS 0.84 0.76 0.95 1.94 18.31 41.43 8.24 -31.62%
P/EPS 10.52 7.38 8.83 96.43 -1.32 -1.26 -9.70 -
EY 9.51 13.56 11.32 1.04 -76.00 -79.11 -10.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.00 0.90 1.00 1.09 1.08 -7.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 24/11/10 26/11/09 11/11/08 22/11/07 28/11/06 -
Price 0.08 0.08 0.08 0.09 0.09 0.09 0.26 -
P/RPS 0.84 1.02 1.27 1.94 32.95 31.07 8.24 -31.62%
P/EPS 10.52 9.84 11.78 96.43 -2.37 -0.95 -9.70 -
EY 9.51 10.17 8.49 1.04 -42.22 -105.48 -10.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.00 0.90 1.80 0.82 1.08 -7.64%

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