[PRG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 100.31%
YoY- 54.55%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 44,203 45,369 35,129 40,039 30,025 20,887 19,002 15.10%
PBT -5,413 5,026 -2,819 4,482 1,928 1,146 1,823 -
Tax -1,294 -572 930 -1,523 -351 -60 -616 13.16%
NP -6,707 4,454 -1,889 2,959 1,577 1,086 1,207 -
-
NP to SH -6,101 852 -2,095 3,281 2,123 1,060 1,223 -
-
Tax Rate - 11.38% - 33.98% 18.21% 5.24% 33.79% -
Total Cost 50,910 40,915 37,018 37,080 28,448 19,801 17,795 19.13%
-
Net Worth 131,765 135,633 123,886 117,099 107,969 77,235 73,378 10.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 131,765 135,633 123,886 117,099 107,969 77,235 73,378 10.24%
NOSH 310,697 302,488 298,220 145,176 144,421 90,598 90,145 22.89%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -15.17% 9.82% -5.38% 7.39% 5.25% 5.20% 6.35% -
ROE -4.63% 0.63% -1.69% 2.80% 1.97% 1.37% 1.67% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.28 15.04 11.80 27.58 20.79 23.05 21.08 -6.28%
EPS -1.97 0.28 -0.70 2.26 1.47 1.17 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4256 0.4495 0.416 0.8066 0.7476 0.8525 0.814 -10.23%
Adjusted Per Share Value based on latest NOSH - 145,176
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.22 10.49 8.12 9.26 6.94 4.83 4.39 15.11%
EPS -1.41 0.20 -0.48 0.76 0.49 0.25 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3046 0.3136 0.2864 0.2707 0.2496 0.1786 0.1697 10.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.765 0.96 0.74 0.93 0.65 0.88 0.37 -
P/RPS 5.36 6.38 6.27 3.37 3.13 3.82 1.76 20.38%
P/EPS -38.82 339.99 -105.19 41.15 44.22 75.21 27.27 -
EY -2.58 0.29 -0.95 2.43 2.26 1.33 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.14 1.78 1.15 0.87 1.03 0.45 25.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 28/02/17 24/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.75 0.925 0.875 1.12 0.64 0.83 0.38 -
P/RPS 5.25 6.15 7.42 4.06 3.08 3.60 1.80 19.52%
P/EPS -38.06 327.60 -124.38 49.56 43.54 70.94 28.01 -
EY -2.63 0.31 -0.80 2.02 2.30 1.41 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.06 2.10 1.39 0.86 0.97 0.47 24.60%

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