[PRG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 260.11%
YoY- 194.75%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 147,686 186,822 128,520 118,542 79,178 76,654 87,386 9.13%
PBT 3,244 14,772 8,470 2,390 -1,826 5,638 4,632 -5.76%
Tax -2,622 -5,946 -1,604 -1,596 -764 -1,748 -896 19.58%
NP 622 8,826 6,866 794 -2,590 3,890 3,736 -25.81%
-
NP to SH -1,944 4,610 6,372 2,312 -2,440 4,014 3,732 -
-
Tax Rate 80.83% 40.25% 18.94% 66.78% - 31.00% 19.34% -
Total Cost 147,064 177,996 121,654 117,748 81,768 72,764 83,650 9.85%
-
Net Worth 137,400 125,607 121,067 110,253 75,043 76,256 74,839 10.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 137,400 125,607 121,067 110,253 75,043 76,256 74,839 10.65%
NOSH 303,383 299,350 147,499 144,499 90,370 90,405 90,582 22.30%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.42% 4.72% 5.34% 0.67% -3.27% 5.07% 4.28% -
ROE -1.41% 3.67% 5.26% 2.10% -3.25% 5.26% 4.99% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 48.82 62.41 87.13 82.04 87.62 84.79 96.47 -10.72%
EPS -0.64 1.54 4.32 1.60 -2.70 4.44 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.4196 0.8208 0.763 0.8304 0.8435 0.8262 -9.48%
Adjusted Per Share Value based on latest NOSH - 144,476
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.32 38.35 26.38 24.33 16.25 15.73 17.94 9.13%
EPS -0.40 0.95 1.31 0.47 -0.50 0.82 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.282 0.2578 0.2485 0.2263 0.154 0.1565 0.1536 10.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 1.02 1.10 0.65 0.70 0.705 0.39 -
P/RPS 1.72 1.63 1.26 0.79 0.80 0.83 0.40 27.50%
P/EPS -130.71 66.23 25.46 40.63 -25.93 15.88 9.47 -
EY -0.77 1.51 3.93 2.46 -3.86 6.30 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.43 1.34 0.85 0.84 0.84 0.47 25.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 18/08/17 26/08/16 27/08/15 18/08/14 29/08/13 27/08/12 -
Price 0.78 1.03 1.18 0.64 0.86 0.64 0.38 -
P/RPS 1.60 1.65 1.35 0.78 0.98 0.75 0.39 26.51%
P/EPS -121.38 66.88 27.31 40.00 -31.85 14.41 9.22 -
EY -0.82 1.50 3.66 2.50 -3.14 6.94 10.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.45 1.44 0.84 1.04 0.76 0.46 24.57%

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