[PRIVA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -43.08%
YoY- -63.93%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,252 21,517 17,864 13,954 15,142 10,721 13,195 6.49%
PBT 1,654 -23 1,723 2,049 2,944 1,984 2,934 -9.10%
Tax -895 134 -700 -1,298 -812 -159 0 -
NP 759 111 1,023 751 2,132 1,825 2,934 -20.16%
-
NP to SH 762 245 1,033 769 2,132 1,714 2,877 -19.84%
-
Tax Rate 54.11% - 40.63% 63.35% 27.58% 8.01% 0.00% -
Total Cost 18,493 21,406 16,841 13,203 13,010 8,896 10,261 10.30%
-
Net Worth 83,730 78,148 78,148 72,565 66,984 57,133 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,730 78,148 78,148 72,565 66,984 57,133 0 -
NOSH 558,200 558,200 558,200 558,200 558,200 519,393 550,800 0.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.94% 0.52% 5.73% 5.38% 14.08% 17.02% 22.24% -
ROE 0.91% 0.31% 1.32% 1.06% 3.18% 3.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.45 3.85 3.20 2.50 2.71 2.06 2.40 6.22%
EPS 0.14 0.04 0.18 0.13 0.38 0.33 0.53 -19.88%
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 0.00 -
Adjusted Per Share Value based on latest NOSH - 558,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.07 3.43 2.85 2.23 2.42 1.71 2.11 6.44%
EPS 0.12 0.04 0.16 0.12 0.34 0.27 0.46 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1247 0.1247 0.1158 0.1069 0.0912 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.25 0.135 0.085 0.08 0.06 0.06 -
P/RPS 4.35 6.49 4.22 3.40 2.95 2.91 2.50 9.66%
P/EPS 109.88 569.59 72.95 61.70 20.95 18.18 11.49 45.64%
EY 0.91 0.18 1.37 1.62 4.77 5.50 8.71 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.79 0.96 0.65 0.67 0.55 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 25/11/14 28/11/13 30/11/12 22/11/11 24/11/10 -
Price 0.14 0.24 0.19 0.105 0.08 0.08 0.08 -
P/RPS 4.06 6.23 5.94 4.20 2.95 3.88 3.34 3.30%
P/EPS 102.56 546.81 102.67 76.22 20.95 24.24 15.32 37.24%
EY 0.98 0.18 0.97 1.31 4.77 4.13 6.53 -27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.71 1.36 0.81 0.67 0.73 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