[PRG] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 612.2%
YoY- -49.98%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 119,045 118,542 107,284 92,295 83,026 79,178 76,180 34.62%
PBT 3,678 2,390 -1,920 2,389 613 -1,826 -1,072 -
Tax -1,450 -1,596 -1,048 -993 -855 -764 -796 49.10%
NP 2,228 794 -2,968 1,396 -242 -2,590 -1,868 -
-
NP to SH 3,725 2,312 -1,444 2,374 333 -2,440 -1,804 -
-
Tax Rate 39.42% 66.78% - 41.57% 139.48% - - -
Total Cost 116,817 117,748 110,252 90,899 83,269 81,768 78,048 30.81%
-
Net Worth 113,236 110,253 107,982 89,636 78,423 75,043 76,228 30.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 113,236 110,253 107,982 89,636 78,423 75,043 76,228 30.15%
NOSH 144,766 144,499 144,400 119,898 108,695 90,370 90,200 37.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.87% 0.67% -2.77% 1.51% -0.29% -3.27% -2.45% -
ROE 3.29% 2.10% -1.34% 2.65% 0.43% -3.25% -2.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.23 82.04 74.30 76.98 76.38 87.62 84.46 -1.76%
EPS 2.57 1.60 -1.00 1.98 0.31 -2.70 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7822 0.763 0.7478 0.7476 0.7215 0.8304 0.8451 -5.02%
Adjusted Per Share Value based on latest NOSH - 144,421
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.46 24.35 22.04 18.96 17.06 16.27 15.65 34.64%
EPS 0.77 0.47 -0.30 0.49 0.07 -0.50 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2326 0.2265 0.2218 0.1842 0.1611 0.1542 0.1566 30.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.645 0.65 0.685 0.65 0.86 0.70 0.805 -
P/RPS 0.78 0.79 0.92 0.84 1.13 0.80 0.95 -12.30%
P/EPS 25.06 40.63 -68.50 32.83 280.43 -25.93 -40.25 -
EY 3.99 2.46 -1.46 3.05 0.36 -3.86 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.92 0.87 1.19 0.84 0.95 -9.33%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 18/08/14 29/05/14 -
Price 0.71 0.64 0.65 0.64 0.725 0.86 0.815 -
P/RPS 0.86 0.78 0.87 0.83 0.95 0.98 0.96 -7.06%
P/EPS 27.59 40.00 -65.00 32.32 236.41 -31.85 -40.75 -
EY 3.62 2.50 -1.54 3.09 0.42 -3.14 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.87 0.86 1.00 1.04 0.96 -3.49%

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