[PRIVA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -22.62%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,136 61,696 72,040 85,136 54,960 57,680 42,252 1.83%
PBT -6,184 -6,840 3,452 7,788 8,632 10,728 4,464 -
Tax -780 -1,308 -672 -2,800 -3,528 -3,564 -5,752 -28.31%
NP -6,964 -8,148 2,780 4,988 5,104 7,164 -1,288 32.46%
-
NP to SH -6,548 -8,544 2,600 5,016 5,424 7,344 -1,316 30.64%
-
Tax Rate - - 19.47% 35.95% 40.87% 33.22% 128.85% -
Total Cost 54,100 69,844 69,260 80,148 49,856 50,516 43,540 3.68%
-
Net Worth 72,565 78,148 83,730 83,730 78,148 72,565 66,984 1.34%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 72,565 78,148 83,730 83,730 78,148 72,565 66,984 1.34%
NOSH 558,200 558,200 558,200 558,200 558,200 558,200 558,200 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -14.77% -13.21% 3.86% 5.86% 9.29% 12.42% -3.05% -
ROE -9.02% -10.93% 3.11% 5.99% 6.94% 10.12% -1.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.44 11.05 12.91 15.25 9.85 10.33 7.57 1.82%
EPS -1.16 -1.52 0.48 0.88 0.92 1.28 -0.24 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.14 0.13 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.52 9.85 11.50 13.59 8.77 9.20 6.74 1.84%
EPS -1.04 -1.36 0.41 0.80 0.87 1.17 -0.21 30.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1247 0.1336 0.1336 0.1247 0.1158 0.1069 1.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.105 0.175 0.19 0.39 0.105 0.065 0.10 -
P/RPS 1.24 1.58 1.47 2.56 1.07 0.63 1.32 -1.03%
P/EPS -8.95 -11.43 40.79 43.40 10.81 4.94 -42.42 -22.83%
EY -11.17 -8.75 2.45 2.30 9.25 20.24 -2.36 29.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.25 1.27 2.60 0.75 0.50 0.83 -0.40%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 23/05/16 28/05/15 29/05/14 27/05/13 25/05/12 -
Price 0.095 0.16 0.18 0.295 0.11 0.08 0.09 -
P/RPS 1.13 1.45 1.39 1.93 1.12 0.77 1.19 -0.85%
P/EPS -8.10 -10.45 38.64 32.83 11.32 6.08 -38.17 -22.75%
EY -12.35 -9.57 2.59 3.05 8.83 16.45 -2.62 29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.14 1.20 1.97 0.79 0.62 0.75 -0.44%

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