[PRG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.44%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 79,178 76,180 78,817 77,240 76,654 76,728 84,487 -4.24%
PBT -1,826 -1,072 5,892 6,328 5,638 2,960 5,308 -
Tax -764 -796 -1,206 -1,528 -1,748 -1,328 -1,295 -29.72%
NP -2,590 -1,868 4,686 4,800 3,890 1,632 4,013 -
-
NP to SH -2,440 -1,804 4,746 4,914 4,014 1,760 4,087 -
-
Tax Rate - - 20.47% 24.15% 31.00% 44.86% 24.40% -
Total Cost 81,768 78,048 74,131 72,440 72,764 75,096 80,474 1.07%
-
Net Worth 75,043 76,228 77,213 76,047 76,256 73,740 73,637 1.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 75,043 76,228 77,213 76,047 76,256 73,740 73,637 1.27%
NOSH 90,370 90,200 90,572 90,565 90,405 89,795 90,485 -0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.27% -2.45% 5.95% 6.21% 5.07% 2.13% 4.75% -
ROE -3.25% -2.37% 6.15% 6.46% 5.26% 2.39% 5.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.62 84.46 87.02 85.29 84.79 85.45 93.37 -4.16%
EPS -2.70 -2.00 5.24 5.43 4.44 1.96 4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8304 0.8451 0.8525 0.8397 0.8435 0.8212 0.8138 1.35%
Adjusted Per Share Value based on latest NOSH - 90,268
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.27 15.65 16.19 15.87 15.75 15.76 17.36 -4.24%
EPS -0.50 -0.37 0.98 1.01 0.82 0.36 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1542 0.1566 0.1586 0.1562 0.1567 0.1515 0.1513 1.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.805 0.88 0.67 0.705 0.40 0.37 -
P/RPS 0.80 0.95 1.01 0.79 0.83 0.47 0.40 58.94%
P/EPS -25.93 -40.25 16.79 12.35 15.88 20.41 8.19 -
EY -3.86 -2.48 5.95 8.10 6.30 4.90 12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 1.03 0.80 0.84 0.49 0.45 51.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 29/05/14 28/02/14 27/11/13 29/08/13 27/05/13 28/02/13 -
Price 0.86 0.815 0.83 0.88 0.64 0.475 0.38 -
P/RPS 0.98 0.96 0.95 1.03 0.75 0.56 0.41 79.05%
P/EPS -31.85 -40.75 15.84 16.22 14.41 24.23 8.41 -
EY -3.14 -2.45 6.31 6.17 6.94 4.13 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.96 0.97 1.05 0.76 0.58 0.47 70.05%

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