[PRG] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 96.41%
YoY- 93.65%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 59,045 34,540 35,129 32,673 33,236 31,024 40,039 29.58%
PBT 5,431 2,041 -2,819 4,516 1,952 2,283 4,482 13.67%
Tax -2,064 -599 930 -1,013 -219 -583 -1,523 22.48%
NP 3,367 1,442 -1,889 3,503 1,733 1,700 2,959 9.00%
-
NP to SH 1,414 1,129 -2,095 3,172 1,615 1,571 3,281 -42.97%
-
Tax Rate 38.00% 29.35% - 22.43% 11.22% 25.54% 33.98% -
Total Cost 55,678 33,098 37,018 29,170 31,503 29,324 37,080 31.16%
-
Net Worth 126,237 0 123,886 123,263 121,613 119,175 117,099 5.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 126,237 0 123,886 123,263 121,613 119,175 117,099 5.14%
NOSH 300,851 298,220 298,220 296,448 148,165 146,822 145,176 62.61%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.70% 4.17% -5.38% 10.72% 5.21% 5.48% 7.39% -
ROE 1.12% 0.00% -1.69% 2.57% 1.33% 1.32% 2.80% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.63 11.60 11.80 11.02 22.43 21.13 27.58 -20.29%
EPS 0.47 0.38 -0.70 1.07 1.09 1.07 2.26 -64.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.00 0.416 0.4158 0.8208 0.8117 0.8066 -35.34%
Adjusted Per Share Value based on latest NOSH - 296,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.65 7.98 8.12 7.55 7.68 7.17 9.25 29.64%
EPS 0.33 0.26 -0.48 0.73 0.37 0.36 0.76 -42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2918 0.00 0.2864 0.2849 0.2811 0.2755 0.2707 5.13%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.02 0.92 0.74 0.685 1.10 1.07 0.93 -
P/RPS 5.20 7.93 6.27 6.22 4.90 5.06 3.37 33.56%
P/EPS 217.02 242.67 -105.19 64.02 100.92 100.00 41.15 203.29%
EY 0.46 0.41 -0.95 1.56 0.99 1.00 2.43 -67.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 1.78 1.65 1.34 1.32 1.15 64.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 -
Price 1.03 0.885 0.875 0.65 1.18 1.14 1.12 -
P/RPS 5.25 7.63 7.42 5.90 5.26 5.40 4.06 18.71%
P/EPS 219.15 233.44 -124.38 60.75 108.26 106.54 49.56 169.64%
EY 0.46 0.43 -0.80 1.65 0.92 0.94 2.02 -62.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.00 2.10 1.56 1.44 1.40 1.39 45.96%

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