[PRG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -32.95%
YoY- -29.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 147,594 93,411 34,540 132,062 96,933 64,260 31,024 182.59%
PBT 10,751 7,386 2,041 5,932 8,751 4,235 2,283 180.68%
Tax -4,363 -2,973 -599 -885 -1,815 -802 -583 282.13%
NP 6,388 4,413 1,442 5,047 6,936 3,433 1,700 141.50%
-
NP to SH 3,506 2,305 1,129 4,263 6,358 3,186 1,571 70.69%
-
Tax Rate 40.58% 40.25% 29.35% 14.92% 20.74% 18.94% 25.54% -
Total Cost 141,206 88,998 33,098 127,015 89,997 60,827 29,324 184.88%
-
Net Worth 123,660 125,607 0 123,886 122,960 121,067 119,175 2.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 123,660 125,607 0 123,886 122,960 121,067 119,175 2.49%
NOSH 297,118 299,350 298,220 298,220 295,720 147,499 146,822 59.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.33% 4.72% 4.17% 3.82% 7.16% 5.34% 5.48% -
ROE 2.84% 1.84% 0.00% 3.44% 5.17% 2.63% 1.32% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.68 31.20 11.60 44.35 32.78 43.57 21.13 76.72%
EPS 1.18 0.77 0.38 1.44 2.15 2.16 1.07 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4196 0.00 0.416 0.4158 0.8208 0.8117 -35.91%
Adjusted Per Share Value based on latest NOSH - 298,220
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.12 21.60 7.99 30.53 22.41 14.86 7.17 182.64%
EPS 0.81 0.53 0.26 0.99 1.47 0.74 0.36 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2859 0.2904 0.00 0.2864 0.2843 0.2799 0.2755 2.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.02 1.02 0.92 0.74 0.685 1.10 1.07 -
P/RPS 2.05 3.27 7.93 1.67 2.09 2.52 5.06 -45.21%
P/EPS 86.44 132.47 242.67 51.69 31.86 50.93 100.00 -9.24%
EY 1.16 0.75 0.41 1.93 3.14 1.96 1.00 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.43 0.00 1.78 1.65 1.34 1.32 50.97%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 -
Price 0.99 1.03 0.885 0.875 0.65 1.18 1.14 -
P/RPS 1.99 3.30 7.63 1.97 1.98 2.71 5.40 -48.56%
P/EPS 83.90 133.77 233.44 61.13 30.23 54.63 106.54 -14.71%
EY 1.19 0.75 0.43 1.64 3.31 1.83 0.94 17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.45 0.00 2.10 1.56 1.44 1.40 42.39%

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