[PRIVA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 101.65%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 83,614 60,429 57,786 53,245 40,425 33,361 13,394 35.67%
PBT 4,737 6,862 9,342 8,344 5,169 3,728 269 61.26%
Tax -1,688 -2,641 -4,156 -4,028 -636 0 0 -
NP 3,049 4,221 5,186 4,316 4,533 3,728 269 49.84%
-
NP to SH 3,216 4,400 5,216 4,246 4,188 3,586 269 51.18%
-
Tax Rate 35.63% 38.49% 44.49% 48.27% 12.30% 0.00% 0.00% -
Total Cost 80,565 56,208 52,600 48,929 35,892 29,633 13,125 35.29%
-
Net Worth 78,148 78,148 72,565 66,984 56,640 0 28,857 18.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 78,148 78,148 72,565 66,984 56,640 0 28,857 18.05%
NOSH 558,200 558,200 558,200 558,200 514,918 527,954 288,571 11.61%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.65% 6.99% 8.98% 8.11% 11.21% 11.17% 2.01% -
ROE 4.12% 5.63% 7.19% 6.34% 7.39% 0.00% 0.93% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.98 10.83 10.35 9.54 7.85 6.32 4.64 21.56%
EPS 0.57 0.76 0.93 0.77 0.81 0.67 0.09 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.11 0.00 0.10 5.76%
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.38 8.95 8.56 7.88 5.99 4.94 1.98 35.71%
EPS 0.48 0.65 0.77 0.63 0.62 0.53 0.04 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.1074 0.0992 0.0839 0.00 0.0427 18.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.25 0.135 0.085 0.08 0.06 0.06 0.09 -
P/RPS 1.67 1.25 0.82 0.84 0.76 0.95 1.94 -2.46%
P/EPS 43.39 17.13 9.10 10.52 7.38 8.83 96.43 -12.45%
EY 2.30 5.84 10.99 9.51 13.56 11.32 1.04 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.96 0.65 0.67 0.55 0.00 0.90 12.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 25/11/14 28/11/13 30/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.24 0.19 0.105 0.08 0.08 0.08 0.09 -
P/RPS 1.60 1.76 1.01 0.84 1.02 1.27 1.94 -3.15%
P/EPS 41.66 24.10 11.24 10.52 9.84 11.78 96.43 -13.04%
EY 2.40 4.15 8.90 9.51 10.17 8.49 1.04 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 0.81 0.67 0.73 0.00 0.90 11.28%

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