[PRG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -56.94%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 124,096 107,284 76,180 76,728 82,860 82,256 83,632 6.79%
PBT 9,132 -1,920 -1,072 2,960 2,280 3,960 2,140 27.32%
Tax -2,332 -1,048 -796 -1,328 -772 -1,168 -836 18.62%
NP 6,800 -2,968 -1,868 1,632 1,508 2,792 1,304 31.65%
-
NP to SH 6,284 -1,444 -1,804 1,760 1,540 2,804 1,196 31.81%
-
Tax Rate 25.54% - - 44.86% 33.86% 29.49% 39.07% -
Total Cost 117,296 110,252 78,048 75,096 81,352 79,464 82,328 6.07%
-
Net Worth 119,175 107,982 76,228 73,740 0 70,500 73,227 8.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 119,175 107,982 76,228 73,740 0 70,500 73,227 8.44%
NOSH 146,822 144,400 90,200 89,795 89,534 91,038 90,606 8.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.48% -2.77% -2.45% 2.13% 1.82% 3.39% 1.56% -
ROE 5.27% -1.34% -2.37% 2.39% 0.00% 3.98% 1.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 84.52 74.30 84.46 85.45 92.54 90.35 92.30 -1.45%
EPS 4.28 -1.00 -2.00 1.96 1.72 3.08 1.32 21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8117 0.7478 0.8451 0.8212 0.00 0.7744 0.8082 0.07%
Adjusted Per Share Value based on latest NOSH - 89,795
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.69 24.80 17.61 17.74 19.16 19.02 19.34 6.78%
EPS 1.45 -0.33 -0.42 0.41 0.36 0.65 0.28 31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2755 0.2497 0.1762 0.1705 0.00 0.163 0.1693 8.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 0.685 0.805 0.40 0.38 0.38 0.49 -
P/RPS 1.27 0.92 0.95 0.47 0.41 0.42 0.53 15.66%
P/EPS 25.00 -68.50 -40.25 20.41 22.09 12.34 37.12 -6.37%
EY 4.00 -1.46 -2.48 4.90 4.53 8.11 2.69 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.92 0.95 0.49 0.00 0.49 0.61 13.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 29/05/14 27/05/13 - 23/05/11 21/05/10 -
Price 1.14 0.65 0.815 0.475 0.00 0.40 0.45 -
P/RPS 1.35 0.87 0.96 0.56 0.00 0.44 0.49 18.38%
P/EPS 26.64 -65.00 -40.75 24.23 0.00 12.99 34.09 -4.02%
EY 3.75 -1.54 -2.45 4.13 0.00 7.70 2.93 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.87 0.96 0.58 0.00 0.52 0.56 16.48%

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