PRIVA | PRIVASIA TECHNOLOGY BERHAD

0.110 (-4.35%)
2

T-O (am): 0.115 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

PRIVA | PRIVASIA TECHNOLOGY BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
22 Feb 24 Q4 Dec 23 4 31 Dec 23 35.83 -1.97 -1.69 -4.7% 0.00 -0.27 12.9% 153.4% 300.1% 189.0%
21 Nov 23 Q3 Sep 23 3 31 Dec 23 31.75 0.79 0.84 2.7% 0.00 0.14 14.6% 206.6% 41.0% 1177.3%
24 Aug 23 Q2 Jun 23 2 31 Dec 23 37.17 0.49 0.60 1.6% 0.00 0.10 255.3% 334.4% 37.1% 143.3%
23 May 23 Q1 Mar 23 1 31 Dec 23 10.46 0.86 0.95 9.1% 0.00 0.15 26.0% 44.5% 49.8% 178.7%
27 Feb 23 Q4 Dec 22 4 31 Dec 22 14.14 1.56 1.90 13.4% 0.00 0.31 36.6% 55.7% 2772.7% 514.0%
25 Nov 22 Q3 Sep 22 3 31 Dec 22 10.35 -0.02 0.07 0.6% 0.00 0.01 21.0% 10.9% 104.8% 104.0%
26 Aug 22 Q2 Jun 22 2 31 Dec 22 8.56 -1.53 -1.38 -16.1% 0.00 -0.22 18.2% 21.4% 14.3% 1742.7%
27 May 22 Q1 Mar 22 1 31 Dec 22 7.24 -1.17 -1.21 -16.7% 0.00 -0.20 20.3% 19.4% 164.0% 527.2%
28 Feb 22 Q4 Dec 21 4 31 Dec 21 9.08 -0.34 -0.46 -5.0% 0.00 -0.07 21.9% 16.3% 72.3% 88.0%
23 Nov 21 Q3 Sep 21 3 31 Dec 21 11.62 -1.86 -1.65 -14.2% 0.00 -0.27 6.7% 5.0% 2104.0% 240.8%
26 Aug 21 Q2 Jun 21 2 31 Dec 21 10.89 -0.35 -0.07 -0.7% 0.00 -0.01 21.2% 7.5% 126.5% 93.4%
25 May 21 Q1 Mar 21 1 31 Dec 21 8.98 0.24 0.28 3.1% 0.00 0.05 17.2% 5.5% 107.4% 137.9%
31 Mar 21 Q4 Dec 20 4 31 Dec 20 10.85 -3.90 -3.82 -35.2% 0.00 -0.62 2.0% 1.0% 687.0% 589.0%
26 Nov 20 Q3 Sep 20 3 31 Dec 20 11.07 0.30 -0.48 -4.4% 0.00 -0.09 9.3% 22.1% 57.3% 40.2%
26 Aug 20 Q2 Jun 20 2 31 Dec 20 10.13 -0.79 -1.14 -11.2% 0.00 -0.20 6.5% 15.0% 51.9% 30.0%
29 Jun 20 Q1 Mar 20 1 31 Dec 20 9.51 -0.49 -0.75 -7.8% 0.00 -0.13 13.2% 5.2% 34.8% 64.9%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 10.96 0.08 -0.55 -5.1% 0.00 -0.10 20.9% 21.9% 31.7% 3358.8%
26 Nov 19 Q3 Sep 19 3 31 Dec 19 9.07 -0.64 -0.81 -8.9% 0.00 -0.15 2.9% 30.2% 50.0% 60.8%
18 Oct 19 Q2 Jun 19 2 31 Dec 19 8.81 -1.93 -1.62 -18.4% 0.00 -0.29 12.2% 25.2% 23.8% 1.0%
30 May 19 Q1 Mar 19 1 31 Dec 19 10.03 -2.37 -2.13 -21.2% 0.00 -0.38 28.5% 25.4% 12611.8% 12.9%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 14.03 0.61 0.02 0.1% 0.00 0.00 7.9% 10.9% 100.8% 102.0%
27 Aug 18 Q2 Jun 18 2 31 Dec 18 13.00 -2.14 -2.07 -15.9% 0.00 -0.37 10.3% 15.3% 26.2% 7.9%
25 May 18 Q1 Mar 18 1 31 Dec 18 11.78 -1.55 -1.64 -13.9% 0.00 -0.29 12.3% 23.6% 32.9% 23.4%
27 Feb 18 Q4 Dec 17 4 31 Dec 17 13.44 -1.41 -2.44 -18.2% 0.00 -0.44 14.6% 31.3% 191.6% 44.8%
21 Nov 17 Q3 Sep 17 3 31 Dec 17 15.75 -0.90 -0.84 -5.3% 0.00 -0.15 2.6% 18.2% 56.3% 209.8%
22 Aug 17 Q2 Jun 17 2 31 Dec 17 15.35 -1.43 -1.91 -12.5% 0.00 -0.34 0.5% 13.1% 10.4% 595.9%
30 May 17 Q1 Mar 17 1 31 Dec 17 15.42 -1.71 -2.14 -13.8% 0.00 -0.38 21.2% 14.4% 26.7% 428.6%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 19.58 -0.47 -1.69 -8.6% 0.00 -0.30 1.7% 5.1% 321.3% 375.5%
22 Nov 16 Q3 Sep 16 3 31 Dec 16 19.25 1.65 0.76 4.0% 0.00 0.14 9.0% 10.5% 97.4% 211.0%
25 Aug 16 Q2 Jun 16 2 31 Dec 16 17.66 1.10 0.39 2.2% 0.00 0.07 2.0% 11.3% 40.6% 57.7%
23 May 16 Q1 Mar 16 1 31 Dec 16 18.01 0.86 0.65 3.6% 0.00 0.12 3.4% 15.4% 6.2% 48.2%
29 Feb 16 Q4 Dec 15 4 31 Dec 15 18.64 -0.21 0.61 3.3% 0.00 0.11 13.4% 34.4% 149.8% 83.2%
30 Nov 15 Q3 Sep 15 3 31 Dec 15 21.52 -0.02 0.24 1.1% 0.00 0.04 8.1% 20.4% 73.2% 76.3%
21 Aug 15 Q2 Jun 15 2 31 Dec 15 19.91 1.63 0.91 4.6% 0.00 0.16 6.5% 45.1% 27.2% 0.3%
28 May 15 Q1 Mar 15 1 31 Dec 15 21.28 1.95 1.25 5.9% 0.00 0.22 25.1% 54.9% 65.7% 7.5%
03 Mar 15 31/12/14 4 31/12/14 28.40 4.84 3.65 12.9% 0.00 0.66 59.0% 88.4% 253.7% 104.4%

Historical Dividends

Financial Ratios

EPS 0.11 sen
Trailing PE (Sector Median: 22.9) 95.0
PEG 95.0
Altman Z 1.1
Beaver 1.0
Current Ratio 1.26
Debt-Equity (DE) Ratio 0.95
FCF Yield 82.33 %
Revenue QoQ 12.88 %
Revenue YoY 153.42%
Profit QoQ -300.12 %
Profit YoY -188.98 %
Profit Margin (Sector Median: -0.4) 0.61 %
ROE (ROIC: 1.1) 1.18 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 22.9)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: -0.4)
ROE (ROIC: 1.13)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.1
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -1.69
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR PUVANESAN A/L SUBENTHIRAN added 233000.0 units announced on 15 Dec 2021 at ~RM0.085

MR PUVANESAN A/L SUBENTHIRAN added 400000.0 units announced on 29 Nov 2021 at ~RM0.09

PUAN HAIDA SHENNY BINTI HAZRI added 71100.0 units announced on 24 Sep 2021 at ~RM0.16

PUAN HAIDA SHENNY BINTI HAZRI added 44900.0 units announced on 21 Sep 2021 at ~RM0.17

PUAN HAIDA SHENNY BINTI HAZRI added 107000.0 units announced on 01 Sep 2021 at ~RM0.175

MR ANDRE ANTHONY A/L HUBERT RENE reduced 1836300.0 units announced on 31 May 2021 at ~RM0.275

PUAN HAIDA SHENNY BINTI HAZRI reduced 485000.0 units announced on 31 May 2021 at ~RM0.26

MR ANDRE ANTHONY A/L HUBERT RENE reduced 3000000.0 units announced on 25 May 2021 at ~RM0.175

PUAN HAIDA SHENNY BINTI HAZRI added 130000.0 units announced on 15 Apr 2021 at ~RM0.145

DATO' MOHAMED SHARIL BIN MOHAMED TARMIZI added 900000.0 units announced on 12 Apr 2021 at ~RM0.145

DATO' MOHAMED SHARIL BIN MOHAMED TARMIZI added 600000.0 units announced on 09 Apr 2021 at ~RM0.145

DATO' MOHAMED SHARIL BIN MOHAMED TARMIZI added 200000.0 units announced on 06 Apr 2021 at ~RM0.145

MR ANDRE ANTHONY A/L HUBERT RENE reduced 1000000.0 units announced on 16 Mar 2021 at ~RM0.145

MR ANDRE ANTHONY A/L HUBERT RENE reduced 500000.0 units announced on 15 Mar 2021 at ~RM0.145

Summary


Market Cap: 67 M.

Number of Shares: 614 M.

Adjusted Float: 63.2%.

Stock highly correlated with

CITAGLB (79%)

MIECO (72%)

PMCORP (71%)

KTC (70%)

Privasia Sdn. Bhd., a Malaysia based company, together with its subsidiaries, provides wireless and communication solutions to service providers, enterprises, and individual consumers in Malaysia and internationally. The company, through its subsidiaries Privasia Sdn Bhd, Privanet Sdn Bhd, PRIVASAT Sdn Bhd and Privatel Sdn Bhd operates through following segments: Outsourcing and consulting, eProcurement, Information and Communication Technologies Distribution, Information and Communication Technologies Services, Satellite-based network services, and Radio Network Optimisation Services.

Sectors: Penny Stocks, Industrial Products, Telecommunications Equipment, Telecommunications & Media

Code: 0123

Website: http://www.privasia.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 17-Mar-2023

Shareholder % Value (M)
Anyotech Sendirian Berhad 12.98% 8.77
Radiant Principles Sendirian Berhad 12.21% 8.25
Pancarthiran Sendirian Berhad 11.59% 7.83
Dato' Mohamed Sharil Bin Mohamed Tarmizi 2.82% 1.9
Datuk Puvanesan A/L Subenthiran 2.74% 1.85
Lim Yeow Kim 2.14% 1.45
Lee Siew Lin 1.8% 1.22
Andre Anthony a/l Hubert Rene 0.92% 0.62
Sim Yi Chian 0.62% 0.42
Leong Yeng Kit 0.61% 0.41
Adrian Henry D'Silva 0.57% 0.38
Firmansyah Aang Bin Muhamad 0.46% 0.31
Chong Sau Kuen 0.41% 0.28
Jeremiah A/L Micheal 0.37% 0.25
Heng Yik Wah 0.33% 0.22
Lee Kao Choon 0.33% 0.22
Mohd Faiz Bin Mokhtar 0.33% 0.22
Tang Vee Mun 0.32% 0.22
Norazhar Bin Abdul Rahman 0.31% 0.21
Duclos Sdn Bhd 0.26% 0.18
Datuk Ali Bin Abdul Kadir 0.25% 0.17
Abdullah Suhaimi Bin Yacob 0.23% 0.16
Han Foo Juan 0.23% 0.16
Shaiful Zahrin Bin Subhan 0.22% 0.15
Vincent Phua Chee Ee 0.21% 0.14
Lim Kian Leong 0.21% 0.14
Chua Wee Chee 0.2% 0.14
Choon Nee Siew 0.2% 0.14
Ong Yew Beng 0.2% 0.14
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.