[PRIVA] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.13%
YoY- 88.03%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 49,291 44,396 36,061 3,347 1,070 4,230 849 96.65%
PBT 7,617 7,589 1,455 -920 -7,687 -11,427 -1,644 -
Tax -2,728 -669 -60 0 0 0 0 -
NP 4,889 6,920 1,395 -920 -7,687 -11,427 -1,644 -
-
NP to SH 4,732 6,657 1,373 -920 -7,687 -11,427 -1,644 -
-
Tax Rate 35.81% 8.82% 4.12% - - - - -
Total Cost 44,402 37,476 34,666 4,267 8,757 15,657 2,493 61.53%
-
Net Worth 66,984 52,249 5,719 18,586 9,064 16,661 29,280 14.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 66,984 52,249 5,719 18,586 9,064 16,661 29,280 14.77%
NOSH 558,200 474,999 57,195 185,869 151,076 151,465 100,967 32.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.92% 15.59% 3.87% -27.49% -718.41% -270.14% -193.64% -
ROE 7.06% 12.74% 24.01% -4.95% -84.80% -68.58% -5.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.83 9.35 63.05 1.80 0.71 2.79 0.84 47.95%
EPS 0.85 1.40 2.40 -0.49 -5.09 -7.54 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.10 0.06 0.11 0.29 -13.66%
Adjusted Per Share Value based on latest NOSH - 185,869
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.30 6.57 5.34 0.50 0.16 0.63 0.13 95.56%
EPS 0.70 0.99 0.20 -0.14 -1.14 -1.69 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0774 0.0085 0.0275 0.0134 0.0247 0.0434 14.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.08 0.07 0.12 0.08 0.17 0.40 -
P/RPS 1.02 0.86 0.11 6.66 11.30 6.09 47.57 -47.26%
P/EPS 10.62 5.71 2.92 -24.24 -1.57 -2.25 -24.57 -
EY 9.42 17.52 34.29 -4.12 -63.60 -44.38 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.70 1.20 1.33 1.55 1.38 -9.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 23/08/10 - 14/08/08 30/08/07 - -
Price 0.10 0.06 0.07 0.00 0.06 0.15 0.00 -
P/RPS 1.13 0.64 0.11 0.00 8.47 5.37 0.00 -
P/EPS 11.80 4.28 2.92 0.00 -1.18 -1.99 0.00 -
EY 8.48 23.36 34.29 0.00 -84.80 -50.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 0.70 0.00 1.00 1.36 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