[PRG] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 520.22%
YoY- 297.27%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 31,024 40,039 30,013 32,450 26,821 30,025 22,681 23.19%
PBT 2,283 4,482 1,564 1,675 -480 1,928 1,373 40.31%
Tax -583 -1,523 -290 -536 -262 -351 -260 71.23%
NP 1,700 2,959 1,274 1,139 -742 1,577 1,113 32.59%
-
NP to SH 1,571 3,281 1,638 1,517 -361 2,123 1,470 4.52%
-
Tax Rate 25.54% 33.98% 18.54% 32.00% - 18.21% 18.94% -
Total Cost 29,324 37,080 28,739 31,311 27,563 28,448 21,568 22.70%
-
Net Worth 119,175 117,099 113,384 110,235 107,982 107,969 76,855 33.93%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 119,175 117,099 113,384 110,235 107,982 107,969 76,855 33.93%
NOSH 146,822 145,176 144,955 144,476 144,400 144,421 106,521 23.82%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.48% 7.39% 4.24% 3.51% -2.77% 5.25% 4.91% -
ROE 1.32% 2.80% 1.44% 1.38% -0.33% 1.97% 1.91% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.13 27.58 20.70 22.46 18.57 20.79 21.29 -0.50%
EPS 1.07 2.26 1.13 1.05 -0.25 1.47 1.38 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8117 0.8066 0.7822 0.763 0.7478 0.7476 0.7215 8.16%
Adjusted Per Share Value based on latest NOSH - 144,476
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.17 9.26 6.94 7.50 6.20 6.94 5.24 23.22%
EPS 0.36 0.76 0.38 0.35 -0.08 0.49 0.34 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2755 0.2707 0.2622 0.2549 0.2497 0.2496 0.1777 33.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.07 0.93 0.645 0.65 0.685 0.65 0.86 -
P/RPS 5.06 3.37 3.12 2.89 3.69 3.13 4.04 16.17%
P/EPS 100.00 41.15 57.08 61.90 -274.00 44.22 62.32 37.02%
EY 1.00 2.43 1.75 1.62 -0.36 2.26 1.60 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.82 0.85 0.92 0.87 1.19 7.14%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 1.14 1.12 0.71 0.64 0.65 0.64 0.725 -
P/RPS 5.40 4.06 3.43 2.85 3.50 3.08 3.40 36.08%
P/EPS 106.54 49.56 62.83 60.95 -260.00 43.54 52.54 60.13%
EY 0.94 2.02 1.59 1.64 -0.38 2.30 1.90 -37.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 0.91 0.84 0.87 0.86 1.00 25.12%

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