[PRG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.76%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,270 39,589 19,045 78,817 57,930 38,327 19,182 119.08%
PBT 460 -913 -268 5,892 4,746 2,819 740 -27.14%
Tax -642 -382 -199 -1,206 -1,146 -874 -332 55.15%
NP -182 -1,295 -467 4,686 3,600 1,945 408 -
-
NP to SH 250 -1,220 -451 4,746 3,686 2,007 440 -31.37%
-
Tax Rate 139.57% - - 20.47% 24.15% 31.00% 44.86% -
Total Cost 62,452 40,884 19,512 74,131 54,330 36,382 18,774 122.67%
-
Net Worth 78,423 75,043 76,228 77,213 76,047 76,256 73,740 4.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,423 75,043 76,228 77,213 76,047 76,256 73,740 4.18%
NOSH 108,695 90,370 90,200 90,572 90,565 90,405 89,795 13.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.29% -3.27% -2.45% 5.95% 6.21% 5.07% 2.13% -
ROE 0.32% -1.63% -0.59% 6.15% 4.85% 2.63% 0.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.29 43.81 21.11 87.02 63.97 42.39 21.36 92.92%
EPS 0.23 -1.35 -0.50 5.24 4.07 2.22 0.49 -39.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7215 0.8304 0.8451 0.8525 0.8397 0.8435 0.8212 -8.25%
Adjusted Per Share Value based on latest NOSH - 90,598
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.79 8.13 3.91 16.19 11.90 7.87 3.94 119.08%
EPS 0.05 -0.25 -0.09 0.98 0.76 0.41 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1542 0.1566 0.1586 0.1562 0.1567 0.1515 4.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.86 0.70 0.805 0.88 0.67 0.705 0.40 -
P/RPS 1.50 1.60 3.81 1.01 1.05 1.66 1.87 -13.65%
P/EPS 373.91 -51.85 -161.00 16.79 16.46 31.76 81.63 175.55%
EY 0.27 -1.93 -0.62 5.95 6.07 3.15 1.23 -63.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.84 0.95 1.03 0.80 0.84 0.49 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 29/08/13 27/05/13 -
Price 0.725 0.86 0.815 0.83 0.88 0.64 0.475 -
P/RPS 1.27 1.96 3.86 0.95 1.38 1.51 2.22 -31.06%
P/EPS 315.22 -63.70 -163.00 15.84 21.62 28.83 96.94 119.32%
EY 0.32 -1.57 -0.61 6.31 4.63 3.47 1.03 -54.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 0.96 0.97 1.05 0.76 0.58 43.73%

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