[PRG] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 113.66%
YoY- -93.22%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 118,542 107,284 92,295 83,026 79,178 76,180 78,817 31.36%
PBT 2,390 -1,920 2,389 613 -1,826 -1,072 5,892 -45.29%
Tax -1,596 -1,048 -993 -855 -764 -796 -1,206 20.59%
NP 794 -2,968 1,396 -242 -2,590 -1,868 4,686 -69.47%
-
NP to SH 2,312 -1,444 2,374 333 -2,440 -1,804 4,746 -38.16%
-
Tax Rate 66.78% - 41.57% 139.48% - - 20.47% -
Total Cost 117,748 110,252 90,899 83,269 81,768 78,048 74,131 36.25%
-
Net Worth 110,253 107,982 89,636 78,423 75,043 76,228 77,213 26.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,253 107,982 89,636 78,423 75,043 76,228 77,213 26.88%
NOSH 144,499 144,400 119,898 108,695 90,370 90,200 90,572 36.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.67% -2.77% 1.51% -0.29% -3.27% -2.45% 5.95% -
ROE 2.10% -1.34% 2.65% 0.43% -3.25% -2.37% 6.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.04 74.30 76.98 76.38 87.62 84.46 87.02 -3.86%
EPS 1.60 -1.00 1.98 0.31 -2.70 -2.00 5.24 -54.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.763 0.7478 0.7476 0.7215 0.8304 0.8451 0.8525 -7.14%
Adjusted Per Share Value based on latest NOSH - 106,521
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.33 22.02 18.95 17.04 16.25 15.64 16.18 31.35%
EPS 0.47 -0.30 0.49 0.07 -0.50 -0.37 0.97 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2263 0.2217 0.184 0.161 0.154 0.1565 0.1585 26.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.685 0.65 0.86 0.70 0.805 0.88 -
P/RPS 0.79 0.92 0.84 1.13 0.80 0.95 1.01 -15.14%
P/EPS 40.63 -68.50 32.83 280.43 -25.93 -40.25 16.79 80.53%
EY 2.46 -1.46 3.05 0.36 -3.86 -2.48 5.95 -44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.87 1.19 0.84 0.95 1.03 -12.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 -
Price 0.64 0.65 0.64 0.725 0.86 0.815 0.83 -
P/RPS 0.78 0.87 0.83 0.95 0.98 0.96 0.95 -12.34%
P/EPS 40.00 -65.00 32.32 236.41 -31.85 -40.75 15.84 85.75%
EY 2.50 -1.54 3.09 0.42 -3.14 -2.45 6.31 -46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.86 1.00 1.04 0.96 0.97 -9.17%

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