[PRIVA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -44.31%
YoY- -391.32%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 36,174 27,162 1,249 1,009 4,885 0 10,787 22.33%
PBT 5,666 1,087 -5,735 -15,560 -3,167 0 3,268 9.60%
Tax -352 0 -67 0 0 0 0 -
NP 5,314 1,087 -5,802 -15,560 -3,167 0 3,268 8.43%
-
NP to SH 5,208 1,053 -5,802 -15,560 -3,167 0 3,268 8.07%
-
Tax Rate 6.21% 0.00% - - - - 0.00% -
Total Cost 30,860 26,075 7,051 16,569 8,052 0 7,519 26.52%
-
Net Worth 59,834 37,607 6,059 13,634 27,758 9,745 11,243 32.11%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 59,834 37,607 6,059 13,634 27,758 9,745 11,243 32.11%
NOSH 543,953 376,071 151,488 151,491 126,175 74,965 74,954 39.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.69% 4.00% -464.53% -1,542.12% -64.83% 0.00% 30.30% -
ROE 8.70% 2.80% -95.75% -114.12% -11.41% 0.00% 29.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.65 7.22 0.82 0.67 3.87 0.00 14.39 -12.06%
EPS 0.95 0.28 -3.83 -10.27 -2.51 0.00 4.36 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.04 0.09 0.22 0.13 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 151,592
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.77 4.33 0.20 0.16 0.78 0.00 1.72 22.33%
EPS 0.83 0.17 -0.93 -2.48 -0.51 0.00 0.52 8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.06 0.0097 0.0218 0.0443 0.0156 0.0179 32.17%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 0.06 0.09 0.09 0.09 0.22 0.00 0.00 -
P/RPS 0.90 1.25 10.92 13.51 5.68 0.00 0.00 -
P/EPS 6.27 32.14 -2.35 -0.88 -8.76 0.00 0.00 -
EY 15.96 3.11 -42.56 -114.12 -11.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.90 2.25 1.00 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 26/02/09 28/02/08 22/02/07 25/04/06 - -
Price 0.07 0.07 0.04 0.06 0.31 0.00 0.00 -
P/RPS 1.05 0.97 4.85 9.01 8.01 0.00 0.00 -
P/EPS 7.31 25.00 -1.04 -0.58 -12.35 0.00 0.00 -
EY 13.68 4.00 -95.75 -171.19 -8.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 1.00 0.67 1.41 0.00 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