[PRG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 208.86%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 149,792 173,395 205,821 192,963 182,723 161,213 135,578 6.86%
PBT 5,198 10,013 17,875 15,777 7,932 9,083 5,690 -5.84%
Tax -2,445 -3,273 -5,360 -4,935 -3,433 -3,056 -901 94.43%
NP 2,753 6,740 12,515 10,842 4,499 6,027 4,789 -30.84%
-
NP to SH -2,226 1,081 4,281 4,358 1,411 3,382 3,821 -
-
Tax Rate 47.04% 32.69% 29.99% 31.28% 43.28% 33.65% 15.83% -
Total Cost 147,039 166,655 193,306 182,121 178,224 155,186 130,789 8.11%
-
Net Worth 140,529 137,400 138,450 135,633 124,964 126,237 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 140,529 137,400 138,450 135,633 124,964 126,237 0 -
NOSH 309,359 303,383 302,733 302,488 300,249 300,851 297,803 2.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.84% 3.89% 6.08% 5.62% 2.46% 3.74% 3.53% -
ROE -1.58% 0.79% 3.09% 3.21% 1.13% 2.68% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.71 57.32 68.09 63.95 60.86 53.59 45.53 4.59%
EPS -0.72 0.36 1.42 1.44 0.47 1.12 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4542 0.458 0.4495 0.4162 0.4196 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,488
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.75 35.59 42.25 39.61 37.51 33.09 27.83 6.87%
EPS -0.46 0.22 0.88 0.89 0.29 0.69 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2885 0.282 0.2842 0.2784 0.2565 0.2591 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.775 0.84 0.875 0.96 1.02 1.02 0.92 -
P/RPS 1.59 1.47 1.29 1.50 1.68 1.90 2.02 -14.73%
P/EPS -107.06 235.07 61.79 66.47 217.05 90.74 71.70 -
EY -0.93 0.43 1.62 1.50 0.46 1.10 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.85 1.91 2.14 2.45 2.43 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 21/08/18 23/05/18 28/02/18 30/11/17 18/08/17 31/05/17 -
Price 0.765 0.78 0.86 0.925 0.99 1.03 0.885 -
P/RPS 1.57 1.36 1.26 1.45 1.63 1.92 1.94 -13.14%
P/EPS -105.68 218.28 60.73 64.05 210.66 91.63 68.98 -
EY -0.95 0.46 1.65 1.56 0.47 1.09 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.88 2.06 2.38 2.45 0.00 -

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