[PRG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -109.5%
YoY- -202.5%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 92,295 62,270 39,589 19,045 78,817 57,930 38,327 79.37%
PBT 2,389 460 -913 -268 5,892 4,746 2,819 -10.41%
Tax -993 -642 -382 -199 -1,206 -1,146 -874 8.85%
NP 1,396 -182 -1,295 -467 4,686 3,600 1,945 -19.78%
-
NP to SH 2,374 250 -1,220 -451 4,746 3,686 2,007 11.81%
-
Tax Rate 41.57% 139.57% - - 20.47% 24.15% 31.00% -
Total Cost 90,899 62,452 40,884 19,512 74,131 54,330 36,382 83.81%
-
Net Worth 89,636 78,423 75,043 76,228 77,213 76,047 76,256 11.34%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 89,636 78,423 75,043 76,228 77,213 76,047 76,256 11.34%
NOSH 119,898 108,695 90,370 90,200 90,572 90,565 90,405 20.64%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.51% -0.29% -3.27% -2.45% 5.95% 6.21% 5.07% -
ROE 2.65% 0.32% -1.63% -0.59% 6.15% 4.85% 2.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.98 57.29 43.81 21.11 87.02 63.97 42.39 48.68%
EPS 1.98 0.23 -1.35 -0.50 5.24 4.07 2.22 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7476 0.7215 0.8304 0.8451 0.8525 0.8397 0.8435 -7.71%
Adjusted Per Share Value based on latest NOSH - 90,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.34 14.40 9.15 4.40 18.22 13.39 8.86 79.39%
EPS 0.55 0.06 -0.28 -0.10 1.10 0.85 0.46 12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.1813 0.1735 0.1762 0.1785 0.1758 0.1763 11.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.86 0.70 0.805 0.88 0.67 0.705 -
P/RPS 0.84 1.50 1.60 3.81 1.01 1.05 1.66 -36.42%
P/EPS 32.83 373.91 -51.85 -161.00 16.79 16.46 31.76 2.22%
EY 3.05 0.27 -1.93 -0.62 5.95 6.07 3.15 -2.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.19 0.84 0.95 1.03 0.80 0.84 2.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 29/08/13 -
Price 0.64 0.725 0.86 0.815 0.83 0.88 0.64 -
P/RPS 0.83 1.27 1.96 3.86 0.95 1.38 1.51 -32.82%
P/EPS 32.32 315.22 -63.70 -163.00 15.84 21.62 28.83 7.89%
EY 3.09 0.32 -1.57 -0.61 6.31 4.63 3.47 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.04 0.96 0.97 1.05 0.76 8.56%

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