[PRG] YoY Cumulative 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- -115.21%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,224 34,540 31,024 26,821 19,045 19,182 20,715 14.71%
PBT 4,053 2,041 2,283 -480 -268 740 570 38.64%
Tax -1,334 -599 -583 -262 -199 -332 -193 37.99%
NP 2,719 1,442 1,700 -742 -467 408 377 38.97%
-
NP to SH 814 1,129 1,571 -361 -451 440 385 13.28%
-
Tax Rate 32.91% 29.35% 25.54% - - 44.86% 33.86% -
Total Cost 44,505 33,098 29,324 27,563 19,512 18,774 20,338 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 0.59% 0.00% 1.32% -0.33% -0.59% 0.60% 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 15.62 11.60 21.13 18.57 21.11 21.36 23.14 -6.33%
EPS 0.27 0.38 1.07 -0.25 -0.50 0.49 0.43 -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 9.69 7.09 6.37 5.51 3.91 3.94 4.25 14.71%
EPS 0.17 0.23 0.32 -0.07 -0.09 0.09 0.08 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.00 0.2446 0.2217 0.1565 0.1514 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 5.60 7.93 5.06 3.69 3.81 1.87 1.64 22.70%
P/EPS 324.95 242.67 100.00 -274.00 -161.00 81.63 88.37 24.22%
EY 0.31 0.41 1.00 -0.36 -0.62 1.23 1.13 -19.38%
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 5.51 7.63 5.40 3.50 3.86 2.22 0.00 -
P/EPS 319.38 233.44 106.54 -260.00 -163.00 96.94 0.00 -
EY 0.31 0.43 0.94 -0.38 -0.61 1.03 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