[PRIVA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.66%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 74,496 81,346 73,892 58,456 60,647 44,071 36,174 12.78%
PBT 3,147 3,308 9,357 9,899 8,895 5,765 5,666 -9.32%
Tax -2,810 -1,116 -2,918 -4,487 -3,905 -646 -352 41.32%
NP 337 2,192 6,439 5,412 4,990 5,119 5,314 -36.82%
-
NP to SH 113 3,120 6,482 5,355 4,939 4,841 5,208 -47.15%
-
Tax Rate 89.29% 33.74% 31.19% 45.33% 43.90% 11.21% 6.21% -
Total Cost 74,159 79,154 67,453 53,044 55,657 38,952 30,860 15.71%
-
Net Worth 78,148 84,027 85,500 72,515 71,952 66,984 59,834 4.54%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 78,148 84,027 85,500 72,515 71,952 66,984 59,834 4.54%
NOSH 558,200 560,185 569,999 557,812 553,483 558,200 543,953 0.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.45% 2.69% 8.71% 9.26% 8.23% 11.62% 14.69% -
ROE 0.14% 3.71% 7.58% 7.38% 6.86% 7.23% 8.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.35 14.52 12.96 10.48 10.96 7.90 6.65 12.30%
EPS 0.02 0.56 1.16 0.96 0.88 0.92 0.95 -47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.13 0.13 0.12 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.89 12.98 11.79 9.33 9.68 7.03 5.77 12.79%
EPS 0.02 0.50 1.03 0.85 0.79 0.77 0.83 -46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1341 0.1364 0.1157 0.1148 0.1069 0.0955 4.54%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.165 0.235 0.135 0.095 0.08 0.09 0.06 -
P/RPS 1.24 1.62 1.04 0.91 0.73 1.14 0.90 5.48%
P/EPS 815.07 42.19 11.87 9.90 8.97 10.38 6.27 124.90%
EY 0.12 2.37 8.42 10.11 11.15 9.64 15.96 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.57 0.90 0.73 0.62 0.75 0.55 13.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 03/03/15 28/02/14 25/02/13 20/02/12 24/02/11 -
Price 0.185 0.18 0.21 0.10 0.07 0.11 0.07 -
P/RPS 1.39 1.24 1.62 0.95 0.64 1.39 1.05 4.78%
P/EPS 913.87 32.32 18.47 10.42 7.84 12.68 7.31 123.44%
EY 0.11 3.09 5.42 9.60 12.75 7.88 13.68 -55.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.20 1.40 0.77 0.54 0.92 0.64 12.81%

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