[PRIVA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 73.58%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 35,667 41,194 27,458 29,386 24,792 19,598 11,826 20.17%
PBT 1,959 3,576 3,424 4,958 3,314 1,879 -136 -
Tax -782 -1,400 -1,281 -1,819 -2,210 -317 0 -
NP 1,177 2,176 2,143 3,139 1,104 1,562 -136 -
-
NP to SH 1,037 2,167 2,266 3,187 1,053 1,413 -186 -
-
Tax Rate 39.92% 39.15% 37.41% 36.69% 66.69% 16.87% - -
Total Cost 34,490 39,018 25,315 26,247 23,688 18,036 11,962 19.28%
-
Net Worth 83,730 77,789 78,148 72,565 66,984 56,021 6,323 53.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 83,730 77,789 78,148 72,565 66,984 56,021 6,323 53.75%
NOSH 558,200 558,200 558,200 558,200 558,200 509,285 63,235 43.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.30% 5.28% 7.80% 10.68% 4.45% 7.97% -1.15% -
ROE 1.24% 2.79% 2.90% 4.39% 1.57% 2.52% -2.94% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.39 7.41 4.92 5.26 4.44 3.85 18.70 -16.37%
EPS 0.19 0.39 0.38 0.56 0.20 0.28 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.11 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.28 6.10 4.07 4.35 3.67 2.90 1.75 20.18%
EPS 0.15 0.32 0.34 0.47 0.16 0.21 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1152 0.1157 0.1074 0.0992 0.0829 0.0094 53.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.27 0.115 0.09 0.09 0.08 0.07 -
P/RPS 2.58 3.64 2.34 1.71 2.03 2.08 0.37 38.17%
P/EPS 88.82 69.23 28.33 15.76 47.71 28.83 -23.80 -
EY 1.13 1.44 3.53 6.34 2.10 3.47 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.93 0.82 0.69 0.75 0.73 0.70 7.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 21/08/15 28/08/14 23/08/13 28/08/12 26/08/11 23/08/10 -
Price 0.165 0.20 0.145 0.09 0.10 0.06 0.07 -
P/RPS 2.58 2.70 2.95 1.71 2.25 1.56 0.37 38.17%
P/EPS 88.82 51.28 35.72 15.76 53.01 21.63 -23.80 -
EY 1.13 1.95 2.80 6.34 1.89 4.62 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.43 1.04 0.69 0.83 0.55 0.70 7.81%

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