[PRG] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -160.83%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 129,323 119,045 118,542 107,284 92,295 83,026 79,178 38.56%
PBT 7,241 3,678 2,390 -1,920 2,389 613 -1,826 -
Tax -2,611 -1,450 -1,596 -1,048 -993 -855 -764 126.37%
NP 4,630 2,228 794 -2,968 1,396 -242 -2,590 -
-
NP to SH 6,075 3,725 2,312 -1,444 2,374 333 -2,440 -
-
Tax Rate 36.06% 39.42% 66.78% - 41.57% 139.48% - -
Total Cost 124,693 116,817 117,748 110,252 90,899 83,269 81,768 32.38%
-
Net Worth 116,947 113,236 110,253 107,982 89,636 78,423 75,043 34.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 116,947 113,236 110,253 107,982 89,636 78,423 75,043 34.30%
NOSH 144,988 144,766 144,499 144,400 119,898 108,695 90,370 36.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.58% 1.87% 0.67% -2.77% 1.51% -0.29% -3.27% -
ROE 5.19% 3.29% 2.10% -1.34% 2.65% 0.43% -3.25% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.20 82.23 82.04 74.30 76.98 76.38 87.62 1.19%
EPS 4.19 2.57 1.60 -1.00 1.98 0.31 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.7822 0.763 0.7478 0.7476 0.7215 0.8304 -1.91%
Adjusted Per Share Value based on latest NOSH - 144,400
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.90 27.52 27.41 24.80 21.34 19.20 18.31 38.54%
EPS 1.40 0.86 0.53 -0.33 0.55 0.08 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.2618 0.2549 0.2497 0.2072 0.1813 0.1735 34.31%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.93 0.645 0.65 0.685 0.65 0.86 0.70 -
P/RPS 1.04 0.78 0.79 0.92 0.84 1.13 0.80 19.05%
P/EPS 22.20 25.06 40.63 -68.50 32.83 280.43 -25.93 -
EY 4.51 3.99 2.46 -1.46 3.05 0.36 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.85 0.92 0.87 1.19 0.84 23.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 18/08/14 -
Price 1.12 0.71 0.64 0.65 0.64 0.725 0.86 -
P/RPS 1.26 0.86 0.78 0.87 0.83 0.95 0.98 18.18%
P/EPS 26.73 27.59 40.00 -65.00 32.32 236.41 -31.85 -
EY 3.74 3.62 2.50 -1.54 3.09 0.42 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.91 0.84 0.87 0.86 1.00 1.04 21.27%

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