[PRG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.43%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,026 79,178 76,180 78,817 77,240 76,654 76,728 5.39%
PBT 613 -1,826 -1,072 5,892 6,328 5,638 2,960 -64.96%
Tax -855 -764 -796 -1,206 -1,528 -1,748 -1,328 -25.41%
NP -242 -2,590 -1,868 4,686 4,800 3,890 1,632 -
-
NP to SH 333 -2,440 -1,804 4,746 4,914 4,014 1,760 -67.00%
-
Tax Rate 139.48% - - 20.47% 24.15% 31.00% 44.86% -
Total Cost 83,269 81,768 78,048 74,131 72,440 72,764 75,096 7.12%
-
Net Worth 78,423 75,043 76,228 77,213 76,047 76,256 73,740 4.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,423 75,043 76,228 77,213 76,047 76,256 73,740 4.18%
NOSH 108,695 90,370 90,200 90,572 90,565 90,405 89,795 13.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.29% -3.27% -2.45% 5.95% 6.21% 5.07% 2.13% -
ROE 0.43% -3.25% -2.37% 6.15% 6.46% 5.26% 2.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.38 87.62 84.46 87.02 85.29 84.79 85.45 -7.20%
EPS 0.31 -2.70 -2.00 5.24 5.43 4.44 1.96 -70.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7215 0.8304 0.8451 0.8525 0.8397 0.8435 0.8212 -8.25%
Adjusted Per Share Value based on latest NOSH - 90,598
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.06 16.27 15.65 16.19 15.87 15.75 15.76 5.42%
EPS 0.07 -0.50 -0.37 0.98 1.01 0.82 0.36 -66.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1542 0.1566 0.1586 0.1562 0.1567 0.1515 4.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.86 0.70 0.805 0.88 0.67 0.705 0.40 -
P/RPS 1.13 0.80 0.95 1.01 0.79 0.83 0.47 79.37%
P/EPS 280.43 -25.93 -40.25 16.79 12.35 15.88 20.41 472.74%
EY 0.36 -3.86 -2.48 5.95 8.10 6.30 4.90 -82.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.84 0.95 1.03 0.80 0.84 0.49 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 29/08/13 27/05/13 -
Price 0.725 0.86 0.815 0.83 0.88 0.64 0.475 -
P/RPS 0.95 0.98 0.96 0.95 1.03 0.75 0.56 42.19%
P/EPS 236.41 -31.85 -40.75 15.84 16.22 14.41 24.23 355.97%
EY 0.42 -3.14 -2.45 6.31 6.17 6.94 4.13 -78.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 0.96 0.97 1.05 0.76 0.58 43.73%

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