[PRIVA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -112.36%
YoY- 60.0%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 30,319 25,021 10,046 310 329 2,782 0 -
PBT 3,877 2,796 202 -4,246 -10,782 -2,363 0 -
Tax -477 0 0 -67 0 0 0 -
NP 3,400 2,796 202 -4,313 -10,782 -2,363 0 -
-
NP to SH 3,141 2,690 202 -4,313 -10,782 -2,363 0 -
-
Tax Rate 12.30% 0.00% 0.00% - - - - -
Total Cost 26,919 22,225 9,844 4,623 11,111 5,145 0 -
-
Net Worth 56,640 0 28,857 7,566 16,657 28,214 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 56,640 0 28,857 7,566 16,657 28,214 0 -
NOSH 514,918 527,954 288,571 151,333 151,432 117,562 74,954 37.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.21% 11.17% 2.01% -1,391.29% -3,277.20% -84.94% 0.00% -
ROE 5.55% 0.00% 0.70% -57.00% -64.73% -8.38% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.89 4.74 3.48 0.20 0.22 2.37 0.00 -
EPS 0.61 0.50 0.07 -2.85 -7.12 -2.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.10 0.05 0.11 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 151,192
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.49 3.70 1.49 0.05 0.05 0.41 0.00 -
EPS 0.47 0.40 0.03 -0.64 -1.60 -0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.00 0.0427 0.0112 0.0247 0.0418 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.06 0.06 0.09 0.05 0.12 0.26 0.00 -
P/RPS 1.02 1.27 2.59 24.41 55.23 10.99 0.00 -
P/EPS 9.84 11.78 128.57 -1.75 -1.69 -12.94 0.00 -
EY 10.17 8.49 0.78 -57.00 -59.33 -7.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.90 1.00 1.09 1.08 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 24/11/10 26/11/09 11/11/08 22/11/07 28/11/06 - -
Price 0.08 0.08 0.09 0.09 0.09 0.26 0.00 -
P/RPS 1.36 1.69 2.59 43.94 41.43 10.99 0.00 -
P/EPS 13.11 15.70 128.57 -3.16 -1.26 -12.94 0.00 -
EY 7.63 6.37 0.78 -31.67 -79.11 -7.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.90 1.80 0.82 1.08 0.00 -

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