[PRG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.52%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 192,963 147,594 93,411 34,540 132,062 96,933 64,260 107.72%
PBT 15,777 10,751 7,386 2,041 5,932 8,751 4,235 139.73%
Tax -4,935 -4,363 -2,973 -599 -885 -1,815 -802 234.68%
NP 10,842 6,388 4,413 1,442 5,047 6,936 3,433 114.80%
-
NP to SH 4,358 3,506 2,305 1,129 4,263 6,358 3,186 23.15%
-
Tax Rate 31.28% 40.58% 40.25% 29.35% 14.92% 20.74% 18.94% -
Total Cost 182,121 141,206 88,998 33,098 127,015 89,997 60,827 107.32%
-
Net Worth 135,633 123,660 125,607 0 123,886 122,960 121,067 7.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 135,633 123,660 125,607 0 123,886 122,960 121,067 7.84%
NOSH 302,488 297,118 299,350 298,220 298,220 295,720 147,499 61.20%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.62% 4.33% 4.72% 4.17% 3.82% 7.16% 5.34% -
ROE 3.21% 2.84% 1.84% 0.00% 3.44% 5.17% 2.63% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.95 49.68 31.20 11.60 44.35 32.78 43.57 29.06%
EPS 1.46 1.18 0.77 0.38 1.44 2.15 2.16 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4495 0.4162 0.4196 0.00 0.416 0.4158 0.8208 -32.99%
Adjusted Per Share Value based on latest NOSH - 298,220
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.64 30.32 19.19 7.10 27.13 19.91 13.20 107.73%
EPS 0.90 0.72 0.47 0.23 0.88 1.31 0.65 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2787 0.2541 0.2581 0.00 0.2545 0.2526 0.2487 7.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.96 1.02 1.02 0.92 0.74 0.685 1.10 -
P/RPS 1.50 2.05 3.27 7.93 1.67 2.09 2.52 -29.17%
P/EPS 66.47 86.44 132.47 242.67 51.69 31.86 50.93 19.36%
EY 1.50 1.16 0.75 0.41 1.93 3.14 1.96 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.45 2.43 0.00 1.78 1.65 1.34 36.51%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.925 0.99 1.03 0.885 0.875 0.65 1.18 -
P/RPS 1.45 1.99 3.30 7.63 1.97 1.98 2.71 -34.01%
P/EPS 64.05 83.90 133.77 233.44 61.13 30.23 54.63 11.15%
EY 1.56 1.19 0.75 0.43 1.64 3.31 1.83 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.38 2.45 0.00 2.10 1.56 1.44 26.87%

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