[PRIVA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 10.64%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 35,928 38,040 40,116 47,136 61,696 72,040 85,136 -13.38%
PBT 972 -1,964 -9,492 -6,184 -6,840 3,452 7,788 -29.28%
Tax -36 -1,164 460 -780 -1,308 -672 -2,800 -51.56%
NP 936 -3,128 -9,032 -6,964 -8,148 2,780 4,988 -24.31%
-
NP to SH 1,132 -2,988 -8,508 -6,548 -8,544 2,600 5,016 -21.95%
-
Tax Rate 3.70% - - - - 19.47% 35.95% -
Total Cost 34,992 41,168 49,148 54,100 69,844 69,260 80,148 -12.89%
-
Net Worth 61,402 61,402 66,984 72,565 78,148 83,730 83,730 -5.03%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 61,402 61,402 66,984 72,565 78,148 83,730 83,730 -5.03%
NOSH 614,020 558,200 558,200 558,200 558,200 558,200 558,200 1.59%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.61% -8.22% -22.51% -14.77% -13.21% 3.86% 5.86% -
ROE 1.84% -4.87% -12.70% -9.02% -10.93% 3.11% 5.99% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.85 6.81 7.19 8.44 11.05 12.91 15.25 -14.74%
EPS 0.20 -0.52 -1.52 -1.16 -1.52 0.48 0.88 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.13 0.14 0.15 0.15 -6.52%
Adjusted Per Share Value based on latest NOSH - 558,200
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.73 6.07 6.40 7.52 9.85 11.50 13.59 -13.39%
EPS 0.18 -0.48 -1.36 -1.04 -1.36 0.41 0.80 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.098 0.1069 0.1158 0.1247 0.1336 0.1336 -5.02%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.15 0.025 0.065 0.105 0.175 0.19 0.39 -
P/RPS 2.56 0.37 0.90 1.24 1.58 1.47 2.56 0.00%
P/EPS 81.36 -4.67 -4.26 -8.95 -11.43 40.79 43.40 11.03%
EY 1.23 -21.41 -23.45 -11.17 -8.75 2.45 2.30 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.23 0.54 0.81 1.25 1.27 2.60 -8.75%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 30/05/19 25/05/18 30/05/17 23/05/16 28/05/15 -
Price 0.26 0.075 0.065 0.095 0.16 0.18 0.295 -
P/RPS 4.44 1.10 0.90 1.13 1.45 1.39 1.93 14.88%
P/EPS 141.03 -14.01 -4.26 -8.10 -10.45 38.64 32.83 27.47%
EY 0.71 -7.14 -23.45 -12.35 -9.57 2.59 3.05 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 0.68 0.54 0.73 1.14 1.20 1.97 4.72%

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