[PRIVA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 132.51%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 19,577 18,635 28,569 15,078 20,713 13,778 11,153 9.82%
PBT -466 -245 4,210 2,896 2,623 2,319 2,870 -
Tax -1,132 150 -938 -1,034 -883 -359 -352 21.47%
NP -1,598 -95 3,272 1,862 1,740 1,960 2,518 -
-
NP to SH -1,686 707 3,183 1,788 1,741 1,973 2,461 -
-
Tax Rate - - 22.28% 35.70% 33.66% 15.48% 12.26% -
Total Cost 21,175 18,730 25,297 13,216 18,973 11,818 8,635 16.10%
-
Net Worth 78,148 83,454 83,045 72,565 72,565 66,984 59,911 4.52%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 78,148 83,454 83,045 72,565 72,565 66,984 59,911 4.52%
NOSH 558,200 556,363 553,636 558,200 558,200 558,200 544,651 0.40%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -8.16% -0.51% 11.45% 12.35% 8.40% 14.23% 22.58% -
ROE -2.16% 0.85% 3.83% 2.46% 2.40% 2.95% 4.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.51 3.35 5.16 2.70 3.71 2.47 2.05 9.36%
EPS -0.30 0.13 0.57 0.32 0.31 0.35 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.13 0.13 0.12 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.12 2.97 4.56 2.41 3.31 2.20 1.78 9.79%
EPS -0.27 0.11 0.51 0.29 0.28 0.31 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1332 0.1325 0.1158 0.1158 0.1069 0.0956 4.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.165 0.235 0.135 0.095 0.08 0.09 0.06 -
P/RPS 4.70 7.02 2.62 3.52 2.16 3.65 2.93 8.18%
P/EPS -54.63 184.93 23.48 29.66 25.65 25.46 13.28 -
EY -1.83 0.54 4.26 3.37 3.90 3.93 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.57 0.90 0.73 0.62 0.75 0.55 13.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 03/03/15 28/02/14 25/02/13 20/02/12 24/02/11 -
Price 0.185 0.18 0.21 0.10 0.07 0.11 0.07 -
P/RPS 5.27 5.37 4.07 3.70 1.89 4.46 3.42 7.46%
P/EPS -61.25 141.65 36.53 31.22 22.44 31.12 15.49 -
EY -1.63 0.71 2.74 3.20 4.46 3.21 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.20 1.40 0.77 0.54 0.92 0.64 12.81%

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