[PRIVA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PRIVA] PRIVASIA TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.5%
YoY- -1.76%
Quarter Report
Latest QR
Upcoming QR
PRIVA's Result
PRIVA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 81,347 73,891 58,418 60,647 44,547 36,594 27,162 20.04%
PBT 3,309 9,357 9,903 8,881 6,088 5,546 802 26.63%
Tax -1,116 -2,918 -4,151 -3,905 -835 -352 -60 62.73%
NP 2,193 6,439 5,752 4,976 5,253 5,194 742 19.78%
-
NP to SH 3,119 6,482 5,744 4,918 5,006 5,031 769 26.27%
-
Tax Rate 33.73% 31.19% 41.92% 43.97% 13.72% 6.35% 7.48% -
Total Cost 79,154 67,452 52,666 55,671 39,294 31,400 26,420 20.05%
-
Net Worth 83,454 83,045 72,565 72,565 66,984 59,911 56,799 6.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,454 83,045 72,565 72,565 66,984 59,911 56,799 6.61%
NOSH 558,200 558,200 558,200 558,200 558,200 544,651 567,999 -0.28%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.70% 8.71% 9.85% 8.20% 11.79% 14.19% 2.73% -
ROE 3.74% 7.81% 7.92% 6.78% 7.47% 8.40% 1.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.62 13.35 10.47 10.86 7.98 6.72 4.78 20.47%
EPS 0.56 1.17 1.03 0.88 0.90 0.92 0.14 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.12 0.11 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 558,200
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.98 11.79 9.32 9.68 7.11 5.84 4.33 20.06%
EPS 0.50 1.03 0.92 0.78 0.80 0.80 0.12 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1325 0.1158 0.1158 0.1069 0.0956 0.0906 6.63%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.235 0.135 0.095 0.08 0.09 0.06 0.09 -
P/RPS 1.61 1.01 0.91 0.74 1.13 0.89 1.88 -2.54%
P/EPS 41.92 11.53 9.23 9.08 10.04 6.50 66.48 -7.39%
EY 2.39 8.67 10.83 11.01 9.96 15.40 1.50 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.90 0.73 0.62 0.75 0.55 0.90 9.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 03/03/15 28/02/14 25/02/13 20/02/12 24/02/11 - -
Price 0.18 0.21 0.10 0.07 0.11 0.07 0.00 -
P/RPS 1.23 1.57 0.96 0.64 1.38 1.04 0.00 -
P/EPS 32.11 17.94 9.72 7.95 12.27 7.58 0.00 -
EY 3.11 5.58 10.29 12.59 8.15 13.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.40 0.77 0.54 0.92 0.64 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