[PRIVA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.32%
YoY- 49.2%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,819 87,628 56,490 65,241 49,291 44,396 36,061 13.17%
PBT 1,692 9,510 8,369 10,525 7,617 7,589 1,455 2.54%
Tax -499 -3,038 -3,612 -3,514 -2,728 -669 -60 42.29%
NP 1,193 6,472 4,757 7,011 4,889 6,920 1,395 -2.57%
-
NP to SH 1,988 6,383 4,823 7,060 4,732 6,657 1,373 6.35%
-
Tax Rate 29.49% 31.95% 43.16% 33.39% 35.81% 8.82% 4.12% -
Total Cost 74,626 81,156 51,733 58,230 44,402 37,476 34,666 13.61%
-
Net Worth 82,714 79,887 78,148 72,565 66,984 52,249 5,719 56.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,714 79,887 78,148 72,565 66,984 52,249 5,719 56.02%
NOSH 558,200 558,200 558,200 558,200 558,200 474,999 57,195 46.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.57% 7.39% 8.42% 10.75% 9.92% 15.59% 3.87% -
ROE 2.40% 7.99% 6.17% 9.73% 7.06% 12.74% 24.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.75 15.36 10.12 11.69 8.83 9.35 63.05 -22.39%
EPS 0.36 1.12 0.86 1.26 0.85 1.40 2.40 -27.08%
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 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.23 12.97 8.36 9.66 7.30 6.57 5.34 13.17%
EPS 0.29 0.95 0.71 1.05 0.70 0.99 0.20 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1183 0.1157 0.1074 0.0992 0.0774 0.0085 55.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.27 0.115 0.09 0.09 0.08 0.07 -
P/RPS 1.20 1.76 1.14 0.77 1.02 0.86 0.11 48.86%
P/EPS 45.77 24.14 13.31 7.12 10.62 5.71 2.92 58.13%
EY 2.18 4.14 7.51 14.05 9.42 17.52 34.29 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.93 0.82 0.69 0.75 0.73 0.70 7.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 21/08/15 28/08/14 23/08/13 28/08/12 26/08/11 23/08/10 -
Price 0.165 0.20 0.145 0.09 0.10 0.06 0.07 -
P/RPS 1.20 1.30 1.43 0.77 1.13 0.64 0.11 48.86%
P/EPS 45.77 17.88 16.78 7.12 11.80 4.28 2.92 58.13%
EY 2.18 5.59 5.96 14.05 8.48 23.36 34.29 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.43 1.04 0.69 0.83 0.55 0.70 7.81%

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