[PRIVA] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1.18%
YoY- 69.21%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 115,206 40,287 40,576 41,556 38,866 52,532 59,961 11.49%
PBT 175 -1,161 -2,321 -4,880 -4,858 -3,616 -5,446 -
Tax 201 -95 85 -1,435 -805 -1,445 -1,758 -
NP 376 -1,256 -2,236 -6,315 -5,663 -5,061 -7,204 -
-
NP to SH 670 -766 -1,904 -6,184 -5,113 -4,246 -7,328 -
-
Tax Rate -114.86% - - - - - - -
Total Cost 114,830 41,543 42,812 47,871 44,529 57,593 67,165 9.34%
-
Net Worth 61,402 61,402 61,402 61,402 61,402 66,984 72,565 -2.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 61,402 61,402 61,402 61,402 61,402 66,984 72,565 -2.74%
NOSH 614,020 614,020 614,020 614,020 558,200 558,200 558,200 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.33% -3.12% -5.51% -15.20% -14.57% -9.63% -12.01% -
ROE 1.09% -1.25% -3.10% -10.07% -8.33% -6.34% -10.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.76 6.56 6.61 6.77 6.96 9.41 10.74 9.73%
EPS 0.11 -0.12 -0.31 -1.01 -0.92 -0.76 -1.31 -
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 0.12 0.13 -4.27%
Adjusted Per Share Value based on latest NOSH - 614,020
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.38 6.43 6.47 6.63 6.20 8.38 9.57 11.48%
EPS 0.11 -0.12 -0.30 -0.99 -0.82 -0.68 -1.17 -
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 0.1069 0.1158 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.12 0.095 0.095 0.16 0.05 0.05 0.155 -
P/RPS 0.64 1.45 1.44 2.36 0.72 0.53 1.44 -12.63%
P/EPS 109.97 -76.15 -30.64 -15.89 -5.46 -6.57 -11.81 -
EY 0.91 -1.31 -3.26 -6.29 -18.32 -15.21 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.95 1.60 0.45 0.42 1.19 0.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 27/02/23 28/02/22 31/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.115 0.11 0.095 0.15 0.04 0.06 0.13 -
P/RPS 0.61 1.68 1.44 2.22 0.57 0.64 1.21 -10.78%
P/EPS 105.39 -88.18 -30.64 -14.89 -4.37 -7.89 -9.90 -
EY 0.95 -1.13 -3.26 -6.71 -22.90 -12.68 -10.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.95 1.50 0.36 0.50 1.00 2.35%

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