[PRIVA] YoY 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- -132.48%
YoY- -160.02%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 10,721 13,195 6,699 27 107 1,933 0 -
PBT 1,984 2,934 828 -2,216 -878 -719 0 -
Tax -159 0 0 -67 0 0 0 -
NP 1,825 2,934 828 -2,283 -878 -719 0 -
-
NP to SH 1,714 2,877 828 -2,283 -878 -719 0 -
-
Tax Rate 8.01% 0.00% 0.00% - - - - -
Total Cost 8,896 10,261 5,871 2,310 985 2,652 0 -
-
Net Worth 57,133 0 55,199 7,559 16,651 28,288 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 57,133 0 55,199 7,559 16,651 28,288 0 -
NOSH 519,393 550,800 551,999 151,192 151,379 117,868 0 -
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 17.02% 22.24% 12.36% -8,455.56% -820.56% -37.20% 0.00% -
ROE 3.00% 0.00% 1.50% -30.20% -5.27% -2.54% 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 2.06 2.40 1.21 0.02 0.07 1.64 0.00 -
EPS 0.33 0.53 0.15 -1.51 -0.58 -0.61 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 1.59 1.95 0.99 0.00 0.02 0.29 0.00 -
EPS 0.25 0.43 0.12 -0.34 -0.13 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.00 0.0817 0.0112 0.0247 0.0419 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 2.91 2.50 7.42 279.99 169.77 15.85 0.00 -
P/EPS 18.18 11.49 60.00 -3.31 -20.69 -42.62 0.00 -
EY 5.50 8.71 1.67 -30.20 -4.83 -2.35 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 3.88 3.34 7.42 503.97 127.33 15.85 0.00 -
P/EPS 24.24 15.32 60.00 -5.96 -15.52 -42.62 0.00 -
EY 4.13 6.53 1.67 -16.78 -6.44 -2.35 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