[PRIVA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 983.91%
YoY- 137.7%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 60,647 44,547 36,594 27,162 283 1,010 4,856 52.26%
PBT 8,881 6,088 5,546 802 -2,040 -15,560 -3,167 -
Tax -3,905 -835 -352 -60 0 0 0 -
NP 4,976 5,253 5,194 742 -2,040 -15,560 -3,167 -
-
NP to SH 4,918 5,006 5,031 769 -2,040 -15,560 -3,167 -
-
Tax Rate 43.97% 13.72% 6.35% 7.48% - - - -
Total Cost 55,671 39,294 31,400 26,420 2,323 16,570 8,023 38.06%
-
Net Worth 72,565 66,984 59,911 56,799 0 13,643 27,637 17.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,565 66,984 59,911 56,799 0 13,643 27,637 17.43%
NOSH 558,200 558,200 544,651 567,999 100,967 151,592 125,625 28.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.20% 11.79% 14.19% 2.73% -720.85% -1,540.59% -65.22% -
ROE 6.78% 7.47% 8.40% 1.35% 0.00% -114.05% -11.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.86 7.98 6.72 4.78 0.28 0.67 3.87 18.74%
EPS 0.88 0.90 0.92 0.14 -2.02 -10.26 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.10 0.00 0.09 0.22 -8.38%
Adjusted Per Share Value based on latest NOSH - 567,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.68 7.11 5.84 4.33 0.05 0.16 0.77 52.42%
EPS 0.78 0.80 0.80 0.12 -0.33 -2.48 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1069 0.0956 0.0906 0.00 0.0218 0.0441 17.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.06 0.09 0.09 0.09 0.22 -
P/RPS 0.74 1.13 0.89 1.88 32.11 13.51 5.69 -28.79%
P/EPS 9.08 10.04 6.50 66.48 -4.45 -0.88 -8.73 -
EY 11.01 9.96 15.40 1.50 -22.45 -114.05 -11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.55 0.90 0.00 1.00 1.00 -7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 24/02/11 - 26/02/09 28/02/08 22/02/07 -
Price 0.07 0.11 0.07 0.00 0.04 0.06 0.31 -
P/RPS 0.64 1.38 1.04 0.00 14.27 9.01 8.02 -34.36%
P/EPS 7.95 12.27 7.58 0.00 -1.98 -0.58 -12.30 -
EY 12.59 8.15 13.20 0.00 -50.51 -171.07 -8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.64 0.00 0.00 0.67 1.41 -14.76%

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