[PRG] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -35.25%
YoY- -160.79%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 107,284 92,295 83,026 79,178 76,180 78,817 77,240 24.51%
PBT -1,920 2,389 613 -1,826 -1,072 5,892 6,328 -
Tax -1,048 -993 -855 -764 -796 -1,206 -1,528 -22.24%
NP -2,968 1,396 -242 -2,590 -1,868 4,686 4,800 -
-
NP to SH -1,444 2,374 333 -2,440 -1,804 4,746 4,914 -
-
Tax Rate - 41.57% 139.48% - - 20.47% 24.15% -
Total Cost 110,252 90,899 83,269 81,768 78,048 74,131 72,440 32.34%
-
Net Worth 107,982 89,636 78,423 75,043 76,228 77,213 76,047 26.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 107,982 89,636 78,423 75,043 76,228 77,213 76,047 26.35%
NOSH 144,400 119,898 108,695 90,370 90,200 90,572 90,565 36.51%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -2.77% 1.51% -0.29% -3.27% -2.45% 5.95% 6.21% -
ROE -1.34% 2.65% 0.43% -3.25% -2.37% 6.15% 6.46% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.30 76.98 76.38 87.62 84.46 87.02 85.29 -8.79%
EPS -1.00 1.98 0.31 -2.70 -2.00 5.24 5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7478 0.7476 0.7215 0.8304 0.8451 0.8525 0.8397 -7.44%
Adjusted Per Share Value based on latest NOSH - 90,470
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.02 18.95 17.04 16.25 15.64 16.18 15.85 24.53%
EPS -0.30 0.49 0.07 -0.50 -0.37 0.97 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2217 0.184 0.161 0.154 0.1565 0.1585 0.1561 26.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.685 0.65 0.86 0.70 0.805 0.88 0.67 -
P/RPS 0.92 0.84 1.13 0.80 0.95 1.01 0.79 10.69%
P/EPS -68.50 32.83 280.43 -25.93 -40.25 16.79 12.35 -
EY -1.46 3.05 0.36 -3.86 -2.48 5.95 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 1.19 0.84 0.95 1.03 0.80 9.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.65 0.64 0.725 0.86 0.815 0.83 0.88 -
P/RPS 0.87 0.83 0.95 0.98 0.96 0.95 1.03 -10.65%
P/EPS -65.00 32.32 236.41 -31.85 -40.75 15.84 16.22 -
EY -1.54 3.09 0.42 -3.14 -2.45 6.31 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 1.00 1.04 0.96 0.97 1.05 -11.79%

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