[PRG] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.76%
YoY- -73.31%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 111,968 100,062 92,286 83,157 80,079 78,680 78,817 26.45%
PBT 4,496 2,176 2,388 1,606 2,160 4,884 5,892 -16.53%
Tax -1,409 -1,056 -993 -702 -714 -1,073 -1,206 10.95%
NP 3,087 1,120 1,395 904 1,446 3,811 4,686 -24.34%
-
NP to SH 4,749 2,463 2,373 1,310 1,519 3,855 4,746 0.04%
-
Tax Rate 31.34% 48.53% 41.58% 43.71% 33.06% 21.97% 20.47% -
Total Cost 108,881 98,942 90,891 82,253 78,633 74,869 74,131 29.30%
-
Net Worth 110,235 107,982 107,969 76,855 75,126 76,228 77,235 26.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,235 107,982 107,969 76,855 75,126 76,228 77,235 26.84%
NOSH 144,476 144,400 144,421 106,521 90,470 90,200 90,598 36.61%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.76% 1.12% 1.51% 1.09% 1.81% 4.84% 5.95% -
ROE 4.31% 2.28% 2.20% 1.70% 2.02% 5.06% 6.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 77.50 69.30 63.90 78.07 88.51 87.23 87.00 -7.43%
EPS 3.29 1.71 1.64 1.23 1.68 4.27 5.24 -26.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.763 0.7478 0.7476 0.7215 0.8304 0.8451 0.8525 -7.14%
Adjusted Per Share Value based on latest NOSH - 106,521
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.00 20.56 18.96 17.08 16.45 16.16 16.19 26.45%
EPS 0.98 0.51 0.49 0.27 0.31 0.79 0.98 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.2218 0.2218 0.1579 0.1543 0.1566 0.1587 26.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.685 0.65 0.86 0.70 0.805 0.88 -
P/RPS 0.84 0.99 1.02 1.10 0.79 0.92 1.01 -11.59%
P/EPS 19.77 40.16 39.56 69.93 41.69 18.84 16.80 11.49%
EY 5.06 2.49 2.53 1.43 2.40 5.31 5.95 -10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.87 1.19 0.84 0.95 1.03 -12.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 -
Price 0.64 0.65 0.64 0.725 0.86 0.815 0.83 -
P/RPS 0.83 0.94 1.00 0.93 0.97 0.93 0.95 -8.63%
P/EPS 19.47 38.11 38.95 58.95 51.22 19.07 15.84 14.79%
EY 5.14 2.62 2.57 1.70 1.95 5.24 6.31 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.86 1.00 1.04 0.96 0.97 -9.17%

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