[PRG] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 260.11%
YoY- 194.75%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 124,096 129,323 119,045 118,542 107,284 92,295 83,026 30.69%
PBT 9,132 7,241 3,678 2,390 -1,920 2,389 613 504.44%
Tax -2,332 -2,611 -1,450 -1,596 -1,048 -993 -855 95.09%
NP 6,800 4,630 2,228 794 -2,968 1,396 -242 -
-
NP to SH 6,284 6,075 3,725 2,312 -1,444 2,374 333 607.54%
-
Tax Rate 25.54% 36.06% 39.42% 66.78% - 41.57% 139.48% -
Total Cost 117,296 124,693 116,817 117,748 110,252 90,899 83,269 25.63%
-
Net Worth 119,175 116,947 113,236 110,253 107,982 89,636 78,423 32.14%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 119,175 116,947 113,236 110,253 107,982 89,636 78,423 32.14%
NOSH 146,822 144,988 144,766 144,499 144,400 119,898 108,695 22.17%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.48% 3.58% 1.87% 0.67% -2.77% 1.51% -0.29% -
ROE 5.27% 5.19% 3.29% 2.10% -1.34% 2.65% 0.43% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 84.52 89.20 82.23 82.04 74.30 76.98 76.38 6.97%
EPS 4.28 4.19 2.57 1.60 -1.00 1.98 0.31 474.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8117 0.8066 0.7822 0.763 0.7478 0.7476 0.7215 8.16%
Adjusted Per Share Value based on latest NOSH - 144,476
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.49 26.57 24.46 24.35 22.04 18.96 17.06 30.66%
EPS 1.29 1.25 0.77 0.47 -0.30 0.49 0.07 596.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2403 0.2326 0.2265 0.2218 0.1842 0.1611 32.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.07 0.93 0.645 0.65 0.685 0.65 0.86 -
P/RPS 1.27 1.04 0.78 0.79 0.92 0.84 1.13 8.09%
P/EPS 25.00 22.20 25.06 40.63 -68.50 32.83 280.43 -80.01%
EY 4.00 4.51 3.99 2.46 -1.46 3.05 0.36 397.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.82 0.85 0.92 0.87 1.19 7.14%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 1.14 1.12 0.71 0.64 0.65 0.64 0.725 -
P/RPS 1.35 1.26 0.86 0.78 0.87 0.83 0.95 26.37%
P/EPS 26.64 26.73 27.59 40.00 -65.00 32.32 236.41 -76.63%
EY 3.75 3.74 3.62 2.50 -1.54 3.09 0.42 329.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 0.91 0.84 0.87 0.86 1.00 25.12%

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