[PRG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -52.12%
YoY- 535.18%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,129 32,673 33,236 31,024 40,039 30,013 32,450 5.40%
PBT -2,819 4,516 1,952 2,283 4,482 1,564 1,675 -
Tax 930 -1,013 -219 -583 -1,523 -290 -536 -
NP -1,889 3,503 1,733 1,700 2,959 1,274 1,139 -
-
NP to SH -2,095 3,172 1,615 1,571 3,281 1,638 1,517 -
-
Tax Rate - 22.43% 11.22% 25.54% 33.98% 18.54% 32.00% -
Total Cost 37,018 29,170 31,503 29,324 37,080 28,739 31,311 11.75%
-
Net Worth 123,886 123,263 121,613 119,175 117,099 113,384 110,235 8.05%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 123,886 123,263 121,613 119,175 117,099 113,384 110,235 8.05%
NOSH 298,220 296,448 148,165 146,822 145,176 144,955 144,476 61.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -5.38% 10.72% 5.21% 5.48% 7.39% 4.24% 3.51% -
ROE -1.69% 2.57% 1.33% 1.32% 2.80% 1.44% 1.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.80 11.02 22.43 21.13 27.58 20.70 22.46 -34.76%
EPS -0.70 1.07 1.09 1.07 2.26 1.13 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.4158 0.8208 0.8117 0.8066 0.7822 0.763 -33.13%
Adjusted Per Share Value based on latest NOSH - 146,822
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.12 7.55 7.68 7.17 9.26 6.94 7.50 5.41%
EPS -0.48 0.73 0.37 0.36 0.76 0.38 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2864 0.285 0.2812 0.2755 0.2707 0.2622 0.2549 8.03%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.74 0.685 1.10 1.07 0.93 0.645 0.65 -
P/RPS 6.27 6.22 4.90 5.06 3.37 3.12 2.89 67.19%
P/EPS -105.19 64.02 100.92 100.00 41.15 57.08 61.90 -
EY -0.95 1.56 0.99 1.00 2.43 1.75 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.65 1.34 1.32 1.15 0.82 0.85 63.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 19/11/15 27/08/15 -
Price 0.875 0.65 1.18 1.14 1.12 0.71 0.64 -
P/RPS 7.42 5.90 5.26 5.40 4.06 3.43 2.85 88.70%
P/EPS -124.38 60.75 108.26 106.54 49.56 62.83 60.95 -
EY -0.80 1.65 0.92 0.94 2.02 1.59 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.56 1.44 1.40 1.39 0.91 0.84 83.69%

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