T-O (am): 0.000 (08:59:00)
Last updated: 14:33
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 55.73 | 2.24 | 1.23 | 2.2% | 0.00 | 0.19 | 34.5% | 126.3% | 207.0% | 226.6% | ||||||||
| 28 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 41.43 | 0.31 | 0.40 | 1.0% | 0.00 | 0.06 | 164.7% | 82.5% | 56.2% | 47.6% | ||||||||
| 27 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 15.65 | 0.04 | 0.26 | 1.6% | 0.00 | 0.04 | 44.2% | 0.1% | 86.5% | 61.0% | ||||||||
| 20 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 10.85 | 2.07 | 1.90 | 17.5% | 0.00 | 0.28 | 55.9% | 69.7% | 404.8% | 212.5% | ||||||||
| 26 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 24.62 | 0.62 | 0.38 | 1.5% | 0.00 | 0.06 | 8.4% | 22.4% | 50.8% | 55.4% | ||||||||
| 28 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 22.70 | 0.68 | 0.76 | 3.4% | 0.00 | 0.11 | 45.1% | 38.9% | 16.5% | 27.8% | ||||||||
| 31 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 15.64 | 0.60 | 0.66 | 4.2% | 0.00 | 0.11 | 56.4% | 49.5% | 138.9% | 31.0% | ||||||||
| 22 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | 0.56 sen |
| Trailing PE (Sector Median: 12.3) | 13.2 |
| PEG | 0.13 |
| Altman Z | 0.6 |
| Beaver | 0.021 |
| Current Ratio | 1.1 |
| Debt-Equity (DE) Ratio | 2.63 |
| FCF Yield | -0.2 % |
| Revenue QoQ | 34.5 % |
| Revenue YoY | 126.33% |
| Profit QoQ | 207.0 % |
| Profit YoY | 226.6 % |
| Profit Margin (Sector Median: 4.9) | 3.06 % |
| ROE (ROIC: 4.22) | 5.25 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.9) | |
| ROE (ROIC: 7.38) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.11 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.24 |
| 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 |
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
Market Cap: 50 M.
Market Cap Class: Shrimp
Number of Shares: 675 M.
Adjusted Float: 63.2%.
Stock highly correlated with
MASTEEL (70%)
BIG (65%)
DNEX (64%)
FIMACOR (64%)
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, Telecommunications Equipment, Telecommunications & Media
Code: 0123
Website: http://www.privasia.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 17-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Anyotech Sendirian Berhad | 12.98% | 6.58 |
| Radiant Principles Sendirian Berhad | 12.21% | 6.19 |
| Pancarthiran Sendirian Berhad | 11.59% | 5.87 |
| Dato' Mohamed Sharil Bin Mohamed Tarmizi | 2.82% | 1.43 |
| Datuk Puvanesan A/L Subenthiran | 2.75% | 1.4 |
| Lim Yeow Kim | 2.14% | 1.08 |
| Lee Siew Lin | 1.8% | 0.91 |
| Andre Anthony a/l Hubert Rene | 0.92% | 0.47 |
| Sim Yi Chian | 0.62% | 0.31 |
| Leong Yeng Kit | 0.61% | 0.31 |
| Adrian Henry D'Silva | 0.57% | 0.29 |
| Firmansyah Aang Bin Muhamad | 0.46% | 0.23 |
| Chong Sau Kuen | 0.41% | 0.21 |
| Jeremiah A/L Micheal | 0.37% | 0.19 |
| Heng Yik Wah | 0.33% | 0.17 |
| Lee Kao Choon | 0.33% | 0.17 |
| Mohd Faiz Bin Mokhtar | 0.33% | 0.17 |
| Tang Vee Mun | 0.32% | 0.16 |
| Norazhar Bin Abdul Rahman | 0.31% | 0.16 |
| Duclos Sdn Bhd | 0.26% | 0.13 |
| Datuk Ali Bin Abdul Kadir | 0.25% | 0.13 |
| Abdullah Suhaimi Bin Yacob | 0.23% | 0.12 |
| Han Foo Juan | 0.23% | 0.12 |
| Shaiful Zahrin Bin Subhan | 0.22% | 0.11 |
| Vincent Phua Chee Ee | 0.21% | 0.11 |
| Lim Kian Leong | 0.21% | 0.11 |
| Chua Wee Chee | 0.2% | 0.1 |
| Choon Nee Siew | 0.2% | 0.1 |
| Ong Yew Beng | 0.2% | 0.1 |