Highlights

[PRIVA] YoY Quarter Result on 2020-12-31 [#4]

Stock [PRIVA]: PRIVASIA TECHNOLOGY BHD
Announcement Date 31-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -687.01%    YoY -     -588.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 10,849 10,959 14,031 13,444 19,577 18,635 28,569 -14.89%
  YoY % -1.00% -21.89% 4.37% -31.33% 5.06% -34.77% -
  Horiz. % 37.97% 38.36% 49.11% 47.06% 68.53% 65.23% 100.00%
PBT -3,896 79 614 -1,412 -466 -245 4,210 -
  YoY % -5,031.65% -87.13% 143.48% -203.00% -90.20% -105.82% -
  Horiz. % -92.54% 1.88% 14.58% -33.54% -11.07% -5.82% 100.00%
Tax 19 -803 -958 -1,139 -1,132 150 -938 -
  YoY % 102.37% 16.18% 15.89% -0.62% -854.67% 115.99% -
  Horiz. % -2.03% 85.61% 102.13% 121.43% 120.68% -15.99% 100.00%
NP -3,877 -724 -344 -2,551 -1,598 -95 3,272 -
  YoY % -435.50% -110.47% 86.52% -59.64% -1,582.11% -102.90% -
  Horiz. % -118.49% -22.13% -10.51% -77.96% -48.84% -2.90% 100.00%
NP to SH -3,817 -554 17 -2,441 -1,686 707 3,183 -
  YoY % -588.99% -3,358.82% 100.70% -44.78% -338.47% -77.79% -
  Horiz. % -119.92% -17.40% 0.53% -76.69% -52.97% 22.21% 100.00%
Tax Rate - % 1,016.46 % 156.03 % - % - % - % 22.28 % -
  YoY % 0.00% 551.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,562.21% 700.31% 0.00% 0.00% 0.00% 100.00%
Total Cost 14,726 11,683 14,375 15,995 21,175 18,730 25,297 -8.62%
  YoY % 26.05% -18.73% -10.13% -24.46% 13.05% -25.96% -
  Horiz. % 58.21% 46.18% 56.82% 63.23% 83.71% 74.04% 100.00%
Net Worth 61,402 61,402 66,984 72,565 78,148 83,454 83,045 -4.90%
  YoY % 0.00% -8.33% -7.69% -7.14% -6.36% 0.49% -
  Horiz. % 73.94% 73.94% 80.66% 87.38% 94.10% 100.49% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 61,402 61,402 66,984 72,565 78,148 83,454 83,045 -4.90%
  YoY % 0.00% -8.33% -7.69% -7.14% -6.36% 0.49% -
  Horiz. % 73.94% 73.94% 80.66% 87.38% 94.10% 100.49% 100.00%
NOSH 614,020 558,200 558,200 558,200 558,200 556,363 553,636 1.74%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.33% 0.49% -
  Horiz. % 110.91% 100.82% 100.82% 100.82% 100.82% 100.49% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -35.74 % -6.61 % -2.45 % -18.98 % -8.16 % -0.51 % 11.45 % -
  YoY % -440.70% -169.80% 87.09% -132.60% -1,500.00% -104.45% -
  Horiz. % -312.14% -57.73% -21.40% -165.76% -71.27% -4.45% 100.00%
ROE -6.22 % -0.90 % 0.03 % -3.36 % -2.16 % 0.85 % 3.83 % -
  YoY % -591.11% -3,100.00% 100.89% -55.56% -354.12% -77.81% -
  Horiz. % -162.40% -23.50% 0.78% -87.73% -56.40% 22.19% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.77 1.96 2.51 2.41 3.51 3.35 5.16 -16.32%
  YoY % -9.69% -21.91% 4.15% -31.34% 4.78% -35.08% -
  Horiz. % 34.30% 37.98% 48.64% 46.71% 68.02% 64.92% 100.00%
EPS -0.62 -0.10 0.00 -0.44 -0.30 0.13 0.57 -
  YoY % -520.00% 0.00% 0.00% -46.67% -330.77% -77.19% -
  Horiz. % -108.77% -17.54% 0.00% -77.19% -52.63% 22.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.1100 0.1200 0.1300 0.1400 0.1500 0.1500 -6.53%
  YoY % -9.09% -8.33% -7.69% -7.14% -6.67% 0.00% -
  Horiz. % 66.67% 73.33% 80.00% 86.67% 93.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 614,020
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.77 1.78 2.29 2.19 3.19 3.03 4.65 -14.86%
  YoY % -0.56% -22.27% 4.57% -31.35% 5.28% -34.84% -
  Horiz. % 38.06% 38.28% 49.25% 47.10% 68.60% 65.16% 100.00%
EPS -0.62 -0.09 0.00 -0.40 -0.27 0.12 0.52 -
  YoY % -588.89% 0.00% 0.00% -48.15% -325.00% -76.92% -
  Horiz. % -119.23% -17.31% 0.00% -76.92% -51.92% 23.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1091 0.1182 0.1273 0.1359 0.1352 -4.90%
  YoY % 0.00% -8.34% -7.70% -7.15% -6.33% 0.52% -
  Horiz. % 73.96% 73.96% 80.70% 87.43% 94.16% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1600 0.0500 0.0500 0.1550 0.1650 0.2350 0.1350 -
P/RPS 9.06 2.55 1.99 6.44 4.70 7.02 2.62 22.95%
  YoY % 255.29% 28.14% -69.10% 37.02% -33.05% 167.94% -
  Horiz. % 345.80% 97.33% 75.95% 245.80% 179.39% 267.94% 100.00%
P/EPS -25.74 -50.38 1,641.76 -35.44 -54.63 184.93 23.48 -
  YoY % 48.91% -103.07% 4,732.51% 35.13% -129.54% 687.61% -
  Horiz. % -109.63% -214.57% 6,992.16% -150.94% -232.67% 787.61% 100.00%
EY -3.89 -1.98 0.06 -2.82 -1.83 0.54 4.26 -
  YoY % -96.46% -3,400.00% 102.13% -54.10% -438.89% -87.32% -
  Horiz. % -91.31% -46.48% 1.41% -66.20% -42.96% 12.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 0.45 0.42 1.19 1.18 1.57 0.90 10.05%
  YoY % 255.56% 7.14% -64.71% 0.85% -24.84% 74.44% -
  Horiz. % 177.78% 50.00% 46.67% 132.22% 131.11% 174.44% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 28/02/19 27/02/18 24/02/17 29/02/16 03/03/15 -
Price 0.1500 0.0400 0.0600 0.1300 0.1850 0.1800 0.2100 -
P/RPS 8.49 2.04 2.39 5.40 5.27 5.37 4.07 13.02%
  YoY % 316.18% -14.64% -55.74% 2.47% -1.86% 31.94% -
  Horiz. % 208.60% 50.12% 58.72% 132.68% 129.48% 131.94% 100.00%
P/EPS -24.13 -40.30 1,970.12 -29.73 -61.25 141.65 36.53 -
  YoY % 40.12% -102.05% 6,726.71% 51.46% -143.24% 287.76% -
  Horiz. % -66.06% -110.32% 5,393.16% -81.39% -167.67% 387.76% 100.00%
EY -4.14 -2.48 0.05 -3.36 -1.63 0.71 2.74 -
  YoY % -66.94% -5,060.00% 101.49% -106.13% -329.58% -74.09% -
  Horiz. % -151.09% -90.51% 1.82% -122.63% -59.49% 25.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.50 0.36 0.50 1.00 1.32 1.20 1.40 1.16%
  YoY % 316.67% -28.00% -50.00% -24.24% 10.00% -14.29% -
  Horiz. % 107.14% 25.71% 35.71% 71.43% 94.29% 85.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
2. STEEL very underrated and possibly to FLY! The Huat Project
3. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
4. GREATEC (0208) - Technical Chart Analysis Bursa Malaysia Free Trading Education
5. ALUMINIUM STOCKS UP BUT WZSATU STILL CHEAP: SEE WZSATU VERSUS PRESS METAL, LBALUM & ALCOM, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
8. Americans are mentally sick - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS