[PRG] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 31.8%
YoY- 225.09%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 125,949 205,821 135,578 133,526 100,062 78,680 82,954 7.20%
PBT -14,325 17,875 5,690 10,004 2,176 4,884 5,478 -
Tax -2,163 -5,360 -901 -2,932 -1,056 -1,073 -1,434 7.08%
NP -16,488 12,515 4,789 7,072 1,120 3,811 4,044 -
-
NP to SH -14,118 4,281 3,821 8,007 2,463 3,855 4,142 -
-
Tax Rate - 29.99% 15.83% 29.31% 48.53% 21.97% 26.18% -
Total Cost 142,437 193,306 130,789 126,454 98,942 74,869 78,910 10.33%
-
Net Worth 131,845 138,450 0 119,175 107,982 76,228 73,740 10.16%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 131,845 138,450 0 119,175 107,982 76,228 73,740 10.16%
NOSH 323,410 302,733 297,803 146,822 144,400 90,200 89,795 23.79%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -13.09% 6.08% 3.53% 5.30% 1.12% 4.84% 4.87% -
ROE -10.71% 3.09% 0.00% 6.72% 2.28% 5.06% 5.62% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.99 68.09 45.53 90.94 69.30 87.23 92.38 -13.38%
EPS -4.37 1.42 1.28 5.45 1.71 4.27 4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4082 0.458 0.00 0.8117 0.7478 0.8451 0.8212 -10.99%
Adjusted Per Share Value based on latest NOSH - 146,822
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 29.12 47.59 31.35 30.87 23.13 18.19 19.18 7.20%
EPS -3.26 0.99 0.88 1.85 0.57 0.89 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.3201 0.00 0.2755 0.2497 0.1762 0.1705 10.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.74 0.875 0.92 1.07 0.685 0.805 0.40 -
P/RPS 1.90 1.29 2.02 1.18 0.99 0.92 0.43 28.08%
P/EPS -16.93 61.79 71.70 19.62 40.16 18.84 8.67 -
EY -5.91 1.62 1.39 5.10 2.49 5.31 11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.91 0.00 1.32 0.92 0.95 0.49 24.31%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 23/05/18 31/05/17 23/05/16 28/05/15 29/05/14 27/05/13 -
Price 0.705 0.86 0.885 1.14 0.65 0.815 0.475 -
P/RPS 1.81 1.26 1.94 1.25 0.94 0.93 0.51 23.49%
P/EPS -16.13 60.73 68.98 20.90 38.11 19.07 10.30 -
EY -6.20 1.65 1.45 4.78 2.62 5.24 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.88 0.00 1.40 0.87 0.96 0.58 19.96%

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