[PRG] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 291.16%
YoY- -12.45%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 54,183 32,673 30,013 22,681 19,603 21,792 20,714 17.36%
PBT 3,365 4,516 1,564 1,373 1,927 1,169 2,060 8.51%
Tax -1,390 -1,013 -290 -260 -272 -231 -124 49.54%
NP 1,975 3,503 1,274 1,113 1,655 938 1,936 0.33%
-
NP to SH 1,201 3,172 1,638 1,470 1,679 998 1,874 -7.14%
-
Tax Rate 41.31% 22.43% 18.54% 18.94% 14.12% 19.76% 6.02% -
Total Cost 52,208 29,170 28,739 21,568 17,948 20,854 18,778 18.56%
-
Net Worth 124,964 123,263 113,384 76,855 75,798 72,681 72,153 9.57%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 124,964 123,263 113,384 76,855 75,798 72,681 72,153 9.57%
NOSH 300,249 296,448 144,955 106,521 90,268 90,727 90,531 22.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.65% 10.72% 4.24% 4.91% 8.44% 4.30% 9.35% -
ROE 0.96% 2.57% 1.44% 1.91% 2.22% 1.37% 2.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.05 11.02 20.70 21.29 21.72 24.02 22.88 -3.87%
EPS 0.40 1.07 1.13 1.38 1.86 1.10 2.07 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4158 0.7822 0.7215 0.8397 0.8011 0.797 -10.25%
Adjusted Per Share Value based on latest NOSH - 106,521
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.53 7.55 6.94 5.24 4.53 5.04 4.79 17.36%
EPS 0.28 0.73 0.38 0.34 0.39 0.23 0.43 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.285 0.2622 0.1777 0.1753 0.168 0.1668 9.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.02 0.685 0.645 0.86 0.67 0.38 0.44 -
P/RPS 5.65 6.22 3.12 4.04 3.09 1.58 1.92 19.68%
P/EPS 255.00 64.02 57.08 62.32 36.02 34.55 21.26 51.23%
EY 0.39 1.56 1.75 1.60 2.78 2.89 4.70 -33.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.65 0.82 1.19 0.80 0.47 0.55 28.24%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 28/11/16 19/11/15 27/11/14 27/11/13 30/11/12 08/11/11 -
Price 0.99 0.65 0.71 0.725 0.88 0.35 0.35 -
P/RPS 5.49 5.90 3.43 3.40 4.05 1.46 1.53 23.70%
P/EPS 247.50 60.75 62.83 52.54 47.31 31.82 16.91 56.33%
EY 0.40 1.65 1.59 1.90 2.11 3.14 5.91 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.56 0.91 1.00 1.05 0.44 0.44 32.45%

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