[PRG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 141.7%
YoY- 1017.6%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 64,260 31,024 129,323 89,284 59,271 26,821 92,295 -21.46%
PBT 4,235 2,283 7,241 2,759 1,195 -480 2,389 46.52%
Tax -802 -583 -2,611 -1,088 -798 -262 -993 -13.28%
NP 3,433 1,700 4,630 1,671 397 -742 1,396 82.29%
-
NP to SH 3,186 1,571 6,075 2,794 1,156 -361 2,374 21.68%
-
Tax Rate 18.94% 25.54% 36.06% 39.43% 66.78% - 41.57% -
Total Cost 60,827 29,324 124,693 87,613 58,874 27,563 90,899 -23.51%
-
Net Worth 121,067 119,175 116,947 113,236 110,253 107,982 89,636 22.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,067 119,175 116,947 113,236 110,253 107,982 89,636 22.21%
NOSH 147,499 146,822 144,988 144,766 144,499 144,400 119,898 14.82%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.34% 5.48% 3.58% 1.87% 0.67% -2.77% 1.51% -
ROE 2.63% 1.32% 5.19% 2.47% 1.05% -0.33% 2.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.57 21.13 89.20 61.67 41.02 18.57 76.98 -31.60%
EPS 2.16 1.07 4.19 1.93 0.80 -0.25 1.98 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.8117 0.8066 0.7822 0.763 0.7478 0.7476 6.43%
Adjusted Per Share Value based on latest NOSH - 144,955
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.19 6.37 26.55 18.33 12.17 5.51 18.95 -21.47%
EPS 0.65 0.32 1.25 0.57 0.24 -0.07 0.49 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2485 0.2446 0.2401 0.2324 0.2263 0.2217 0.184 22.20%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.10 1.07 0.93 0.645 0.65 0.685 0.65 -
P/RPS 2.52 5.06 1.04 1.05 1.58 3.69 0.84 108.14%
P/EPS 50.93 100.00 22.20 33.42 81.25 -274.00 32.83 34.04%
EY 1.96 1.00 4.51 2.99 1.23 -0.36 3.05 -25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.15 0.82 0.85 0.92 0.87 33.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 -
Price 1.18 1.14 1.12 0.71 0.64 0.65 0.64 -
P/RPS 2.71 5.40 1.26 1.15 1.56 3.50 0.83 120.24%
P/EPS 54.63 106.54 26.73 36.79 80.00 -260.00 32.32 41.94%
EY 1.83 0.94 3.74 2.72 1.25 -0.38 3.09 -29.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.39 0.91 0.84 0.87 0.86 41.05%

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