[PRG] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -117.0%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 40,039 30,013 32,450 26,821 30,025 22,681 20,544 55.83%
PBT 4,482 1,564 1,675 -480 1,928 1,373 -645 -
Tax -1,523 -290 -536 -262 -351 -260 -183 309.09%
NP 2,959 1,274 1,139 -742 1,577 1,113 -828 -
-
NP to SH 3,281 1,638 1,517 -361 2,123 1,470 -769 -
-
Tax Rate 33.98% 18.54% 32.00% - 18.21% 18.94% - -
Total Cost 37,080 28,739 31,311 27,563 28,448 21,568 21,372 44.24%
-
Net Worth 117,099 113,384 110,235 107,982 107,969 76,855 75,126 34.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 117,099 113,384 110,235 107,982 107,969 76,855 75,126 34.32%
NOSH 145,176 144,955 144,476 144,400 144,421 106,521 90,470 36.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.39% 4.24% 3.51% -2.77% 5.25% 4.91% -4.03% -
ROE 2.80% 1.44% 1.38% -0.33% 1.97% 1.91% -1.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.58 20.70 22.46 18.57 20.79 21.29 22.71 13.78%
EPS 2.26 1.13 1.05 -0.25 1.47 1.38 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.7822 0.763 0.7478 0.7476 0.7215 0.8304 -1.91%
Adjusted Per Share Value based on latest NOSH - 144,400
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.23 6.17 6.67 5.51 6.17 4.66 4.22 55.90%
EPS 0.67 0.34 0.31 -0.07 0.44 0.30 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2329 0.2265 0.2218 0.2218 0.1579 0.1543 34.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.93 0.645 0.65 0.685 0.65 0.86 0.70 -
P/RPS 3.37 3.12 2.89 3.69 3.13 4.04 3.08 6.16%
P/EPS 41.15 57.08 61.90 -274.00 44.22 62.32 -82.35 -
EY 2.43 1.75 1.62 -0.36 2.26 1.60 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.85 0.92 0.87 1.19 0.84 23.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 18/08/14 -
Price 1.12 0.71 0.64 0.65 0.64 0.725 0.86 -
P/RPS 4.06 3.43 2.85 3.50 3.08 3.40 3.79 4.68%
P/EPS 49.56 62.83 60.95 -260.00 43.54 52.54 -101.18 -
EY 2.02 1.59 1.64 -0.38 2.30 1.90 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.91 0.84 0.87 0.86 1.00 1.04 21.27%

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