[PRG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 356.14%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,045 78,817 57,930 38,327 19,182 84,487 65,485 -56.13%
PBT -268 5,892 4,746 2,819 740 5,308 3,485 -
Tax -199 -1,206 -1,146 -874 -332 -1,295 -679 -55.91%
NP -467 4,686 3,600 1,945 408 4,013 2,806 -
-
NP to SH -451 4,746 3,686 2,007 440 4,087 2,864 -
-
Tax Rate - 20.47% 24.15% 31.00% 44.86% 24.40% 19.48% -
Total Cost 19,512 74,131 54,330 36,382 18,774 80,474 62,679 -54.10%
-
Net Worth 76,228 77,213 76,047 76,256 73,740 73,637 72,606 3.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 76,228 77,213 76,047 76,256 73,740 73,637 72,606 3.30%
NOSH 90,200 90,572 90,565 90,405 89,795 90,485 90,632 -0.31%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.45% 5.95% 6.21% 5.07% 2.13% 4.75% 4.28% -
ROE -0.59% 6.15% 4.85% 2.63% 0.60% 5.55% 3.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.11 87.02 63.97 42.39 21.36 93.37 72.25 -56.00%
EPS -0.50 5.24 4.07 2.22 0.49 4.51 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8451 0.8525 0.8397 0.8435 0.8212 0.8138 0.8011 3.63%
Adjusted Per Share Value based on latest NOSH - 90,578
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.11 17.02 12.51 8.28 4.14 18.25 14.14 -56.15%
EPS -0.10 1.03 0.80 0.43 0.10 0.88 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1668 0.1643 0.1647 0.1593 0.1591 0.1568 3.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.805 0.88 0.67 0.705 0.40 0.37 0.38 -
P/RPS 3.81 1.01 1.05 1.66 1.87 0.40 0.53 272.92%
P/EPS -161.00 16.79 16.46 31.76 81.63 8.19 12.03 -
EY -0.62 5.95 6.07 3.15 1.23 12.21 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 0.80 0.84 0.49 0.45 0.47 59.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.815 0.83 0.88 0.64 0.475 0.38 0.35 -
P/RPS 3.86 0.95 1.38 1.51 2.22 0.41 0.48 301.89%
P/EPS -163.00 15.84 21.62 28.83 96.94 8.41 11.08 -
EY -0.61 6.31 4.63 3.47 1.03 11.89 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.05 0.76 0.58 0.47 0.44 68.30%

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