[PRG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 99.56%
YoY- 127.56%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 93,411 34,540 132,062 96,933 64,260 31,024 129,323 -19.51%
PBT 7,386 2,041 5,932 8,751 4,235 2,283 7,241 1.33%
Tax -2,973 -599 -885 -1,815 -802 -583 -2,611 9.05%
NP 4,413 1,442 5,047 6,936 3,433 1,700 4,630 -3.15%
-
NP to SH 2,305 1,129 4,263 6,358 3,186 1,571 6,075 -47.62%
-
Tax Rate 40.25% 29.35% 14.92% 20.74% 18.94% 25.54% 36.06% -
Total Cost 88,998 33,098 127,015 89,997 60,827 29,324 124,693 -20.15%
-
Net Worth 125,607 0 123,886 122,960 121,067 119,175 116,947 4.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 125,607 0 123,886 122,960 121,067 119,175 116,947 4.88%
NOSH 299,350 298,220 298,220 295,720 147,499 146,822 144,988 62.21%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.72% 4.17% 3.82% 7.16% 5.34% 5.48% 3.58% -
ROE 1.84% 0.00% 3.44% 5.17% 2.63% 1.32% 5.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.20 11.60 44.35 32.78 43.57 21.13 89.20 -50.38%
EPS 0.77 0.38 1.44 2.15 2.16 1.07 4.19 -67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.00 0.416 0.4158 0.8208 0.8117 0.8066 -35.34%
Adjusted Per Share Value based on latest NOSH - 296,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.19 7.10 27.13 19.91 13.20 6.37 26.57 -19.51%
EPS 0.47 0.23 0.88 1.31 0.65 0.32 1.25 -47.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2581 0.00 0.2545 0.2526 0.2487 0.2448 0.2403 4.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.02 0.92 0.74 0.685 1.10 1.07 0.93 -
P/RPS 3.27 7.93 1.67 2.09 2.52 5.06 1.04 114.77%
P/EPS 132.47 242.67 51.69 31.86 50.93 100.00 22.20 229.34%
EY 0.75 0.41 1.93 3.14 1.96 1.00 4.51 -69.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 1.78 1.65 1.34 1.32 1.15 64.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 -
Price 1.03 0.885 0.875 0.65 1.18 1.14 1.12 -
P/RPS 3.30 7.63 1.97 1.98 2.71 5.40 1.26 90.11%
P/EPS 133.77 233.44 61.13 30.23 54.63 106.54 26.73 192.86%
EY 0.75 0.43 1.64 3.31 1.83 0.94 3.74 -65.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.00 2.10 1.56 1.44 1.40 1.39 45.96%

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