[PRG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -89.23%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 78,817 57,930 38,327 19,182 84,487 65,485 43,693 48.02%
PBT 5,892 4,746 2,819 740 5,308 3,485 2,316 86.04%
Tax -1,206 -1,146 -874 -332 -1,295 -679 -448 93.16%
NP 4,686 3,600 1,945 408 4,013 2,806 1,868 84.31%
-
NP to SH 4,746 3,686 2,007 440 4,087 2,864 1,866 86.01%
-
Tax Rate 20.47% 24.15% 31.00% 44.86% 24.40% 19.48% 19.34% -
Total Cost 74,131 54,330 36,382 18,774 80,474 62,679 41,825 46.30%
-
Net Worth 77,213 76,047 76,256 73,740 73,637 72,606 74,839 2.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,213 76,047 76,256 73,740 73,637 72,606 74,839 2.09%
NOSH 90,572 90,565 90,405 89,795 90,485 90,632 90,582 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.95% 6.21% 5.07% 2.13% 4.75% 4.28% 4.28% -
ROE 6.15% 4.85% 2.63% 0.60% 5.55% 3.94% 2.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.02 63.97 42.39 21.36 93.37 72.25 48.24 48.02%
EPS 5.24 4.07 2.22 0.49 4.51 3.16 2.06 86.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8525 0.8397 0.8435 0.8212 0.8138 0.8011 0.8262 2.10%
Adjusted Per Share Value based on latest NOSH - 89,795
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.19 11.90 7.87 3.94 17.36 13.45 8.98 47.97%
EPS 0.98 0.76 0.41 0.09 0.84 0.59 0.38 87.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1562 0.1567 0.1515 0.1513 0.1492 0.1538 2.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.67 0.705 0.40 0.37 0.38 0.39 -
P/RPS 1.01 1.05 1.66 1.87 0.40 0.53 0.81 15.80%
P/EPS 16.79 16.46 31.76 81.63 8.19 12.03 18.93 -7.66%
EY 5.95 6.07 3.15 1.23 12.21 8.32 5.28 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.84 0.49 0.45 0.47 0.47 68.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 29/08/13 27/05/13 28/02/13 30/11/12 27/08/12 -
Price 0.83 0.88 0.64 0.475 0.38 0.35 0.38 -
P/RPS 0.95 1.38 1.51 2.22 0.41 0.48 0.79 13.04%
P/EPS 15.84 21.62 28.83 96.94 8.41 11.08 18.45 -9.64%
EY 6.31 4.63 3.47 1.03 11.89 9.03 5.42 10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.76 0.58 0.47 0.44 0.46 64.21%

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