[PRG] QoQ TTM 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- -18.77%
YoY- -6.93%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 92,286 83,157 80,079 78,680 78,817 76,932 79,121 10.77%
PBT 2,388 1,606 2,160 4,884 5,892 6,569 5,811 -44.63%
Tax -993 -702 -714 -1,073 -1,206 -1,762 -1,721 -30.62%
NP 1,395 904 1,446 3,811 4,686 4,807 4,090 -51.08%
-
NP to SH 2,373 1,310 1,519 3,855 4,746 4,909 4,228 -31.88%
-
Tax Rate 41.58% 43.71% 33.06% 21.97% 20.47% 26.82% 29.62% -
Total Cost 90,891 82,253 78,633 74,869 74,131 72,125 75,031 13.59%
-
Net Worth 107,969 76,855 75,126 76,228 77,235 75,798 76,402 25.85%
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 107,969 76,855 75,126 76,228 77,235 75,798 76,402 25.85%
NOSH 144,421 106,521 90,470 90,200 90,598 90,268 90,578 36.36%
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% 1.09% 1.81% 4.84% 5.95% 6.25% 5.17% -
ROE 2.20% 1.70% 2.02% 5.06% 6.14% 6.48% 5.53% -
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 63.90 78.07 88.51 87.23 87.00 85.23 87.35 -18.76%
EPS 1.64 1.23 1.68 4.27 5.24 5.44 4.67 -50.12%
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 19.23 18.51 18.19 18.22 17.79 18.29 10.79%
EPS 0.55 0.30 0.35 0.89 1.10 1.13 0.98 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2496 0.1777 0.1737 0.1762 0.1786 0.1753 0.1766 25.86%
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 1.02 1.10 0.79 0.92 1.01 0.79 0.81 16.56%
P/EPS 39.56 69.93 41.69 18.84 16.80 12.32 15.10 89.71%
EY 2.53 1.43 2.40 5.31 5.95 8.12 6.62 -47.24%
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 1.00 0.93 0.97 0.93 0.95 1.03 0.73 23.27%
P/EPS 38.95 58.95 51.22 19.07 15.84 16.18 13.71 100.21%
EY 2.57 1.70 1.95 5.24 6.31 6.18 7.29 -50.00%
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