[PRG] YoY Annualized 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- -160.83%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 188,896 138,160 124,096 107,284 76,180 76,728 82,860 14.71%
PBT 16,212 8,164 9,132 -1,920 -1,072 2,960 2,280 38.64%
Tax -5,336 -2,396 -2,332 -1,048 -796 -1,328 -772 37.99%
NP 10,876 5,768 6,800 -2,968 -1,868 1,632 1,508 38.97%
-
NP to SH 3,256 4,516 6,284 -1,444 -1,804 1,760 1,540 13.28%
-
Tax Rate 32.91% 29.35% 25.54% - - 44.86% 33.86% -
Total Cost 178,020 132,392 117,296 110,252 78,048 75,096 81,352 13.93%
-
Net Worth 138,450 0 119,175 107,982 76,228 73,740 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 138,450 0 119,175 107,982 76,228 73,740 0 -
NOSH 302,733 298,220 146,822 144,400 90,200 89,795 89,534 22.50%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.76% 4.17% 5.48% -2.77% -2.45% 2.13% 1.82% -
ROE 2.35% 0.00% 5.27% -1.34% -2.37% 2.39% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.49 46.39 84.52 74.30 84.46 85.45 92.54 -6.33%
EPS 1.08 1.52 4.28 -1.00 -2.00 1.96 1.72 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.00 0.8117 0.7478 0.8451 0.8212 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,400
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.81 28.38 25.49 22.04 15.65 15.76 17.02 14.71%
EPS 0.67 0.93 1.29 -0.30 -0.37 0.36 0.32 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.00 0.2448 0.2218 0.1566 0.1515 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.875 0.92 1.07 0.685 0.805 0.40 0.38 -
P/RPS 1.40 1.98 1.27 0.92 0.95 0.47 0.41 22.70%
P/EPS 81.24 60.67 25.00 -68.50 -40.25 20.41 22.09 24.22%
EY 1.23 1.65 4.00 -1.46 -2.48 4.90 4.53 -19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.00 1.32 0.92 0.95 0.49 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 31/05/17 23/05/16 28/05/15 29/05/14 27/05/13 - -
Price 0.86 0.885 1.14 0.65 0.815 0.475 0.00 -
P/RPS 1.38 1.91 1.35 0.87 0.96 0.56 0.00 -
P/EPS 79.84 58.36 26.64 -65.00 -40.75 24.23 0.00 -
EY 1.25 1.71 3.75 -1.54 -2.45 4.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.00 1.40 0.87 0.96 0.58 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