[PRG] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -60.6%
YoY- -64.07%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 100,062 92,286 83,157 80,079 78,680 78,817 76,932 19.17%
PBT 2,176 2,388 1,606 2,160 4,884 5,892 6,569 -52.15%
Tax -1,056 -993 -702 -714 -1,073 -1,206 -1,762 -28.93%
NP 1,120 1,395 904 1,446 3,811 4,686 4,807 -62.16%
-
NP to SH 2,463 2,373 1,310 1,519 3,855 4,746 4,909 -36.88%
-
Tax Rate 48.53% 41.58% 43.71% 33.06% 21.97% 20.47% 26.82% -
Total Cost 98,942 90,891 82,253 78,633 74,869 74,131 72,125 23.48%
-
Net Worth 107,982 107,969 76,855 75,126 76,228 77,235 75,798 26.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 107,982 107,969 76,855 75,126 76,228 77,235 75,798 26.63%
NOSH 144,400 144,421 106,521 90,470 90,200 90,598 90,268 36.81%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.12% 1.51% 1.09% 1.81% 4.84% 5.95% 6.25% -
ROE 2.28% 2.20% 1.70% 2.02% 5.06% 6.14% 6.48% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.30 63.90 78.07 88.51 87.23 87.00 85.23 -12.89%
EPS 1.71 1.64 1.23 1.68 4.27 5.24 5.44 -53.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7478 0.7476 0.7215 0.8304 0.8451 0.8525 0.8397 -7.44%
Adjusted Per Share Value based on latest NOSH - 90,470
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.13 21.34 19.23 18.51 18.19 18.22 17.79 19.14%
EPS 0.57 0.55 0.30 0.35 0.89 1.10 1.13 -36.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2497 0.2496 0.1777 0.1737 0.1762 0.1786 0.1753 26.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.685 0.65 0.86 0.70 0.805 0.88 0.67 -
P/RPS 0.99 1.02 1.10 0.79 0.92 1.01 0.79 16.25%
P/EPS 40.16 39.56 69.93 41.69 18.84 16.80 12.32 120.00%
EY 2.49 2.53 1.43 2.40 5.31 5.95 8.12 -54.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 1.19 0.84 0.95 1.03 0.80 9.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.65 0.64 0.725 0.86 0.815 0.83 0.88 -
P/RPS 0.94 1.00 0.93 0.97 0.93 0.95 1.03 -5.91%
P/EPS 38.11 38.95 58.95 51.22 19.07 15.84 16.18 77.11%
EY 2.62 2.57 1.70 1.95 5.24 6.31 6.18 -43.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 1.00 1.04 0.96 0.97 1.05 -11.79%

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