[PRIVA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 90.54%
YoY- 98.72%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,712 41,922 42,557 10,046 963 2,404 2,782 63.71%
PBT 8,577 6,639 3,561 -87 -6,814 -11,586 -2,363 -
Tax -3,381 -828 -60 0 0 0 0 -
NP 5,196 5,811 3,501 -87 -6,814 -11,586 -2,363 -
-
NP to SH 5,150 5,494 3,422 -87 -6,814 -11,586 -2,363 -
-
Tax Rate 39.42% 12.47% 1.68% - - - - -
Total Cost 48,516 36,111 39,056 10,133 7,777 13,990 5,145 45.30%
-
Net Worth 66,984 57,133 0 55,199 0 16,651 28,288 15.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,984 57,133 0 55,199 0 16,651 28,288 15.43%
NOSH 558,200 519,393 550,800 551,999 100,967 151,379 117,868 29.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.67% 13.86% 8.23% -0.87% -707.58% -481.95% -84.94% -
ROE 7.69% 9.62% 0.00% -0.16% 0.00% -69.58% -8.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.62 8.07 7.73 1.82 0.95 1.59 2.36 26.36%
EPS 0.92 1.06 0.62 -0.02 -6.75 -7.65 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.00 0.10 0.00 0.11 0.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 551,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.57 6.69 6.79 1.60 0.15 0.38 0.44 63.95%
EPS 0.82 0.88 0.55 -0.01 -1.09 -1.85 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0912 0.00 0.0881 0.00 0.0266 0.0451 15.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.06 0.06 0.09 0.05 0.12 0.26 -
P/RPS 0.83 0.74 0.78 4.95 5.24 7.56 11.02 -34.98%
P/EPS 8.67 5.67 9.66 -571.03 -0.74 -1.57 -12.97 -
EY 11.53 17.63 10.35 -0.18 -134.97 -63.78 -7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.00 0.90 0.00 1.09 1.08 -7.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 24/11/10 - 11/11/08 22/11/07 28/11/06 -
Price 0.08 0.08 0.08 0.00 0.09 0.09 0.26 -
P/RPS 0.83 0.99 1.04 0.00 9.44 5.67 11.02 -34.98%
P/EPS 8.67 7.56 12.88 0.00 -1.33 -1.18 -12.97 -
EY 11.53 13.22 7.77 0.00 -74.99 -85.04 -7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.00 0.00 0.00 0.82 1.08 -7.64%

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