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

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 520.22%
YoY- 297.27%
View:
Show?
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 26,619 59,045 33,236 32,450 20,544 19,145 22,978 2.48%
PBT -2,431 5,431 1,952 1,675 -645 2,079 1,746 -
Tax 23 -2,064 -219 -536 -183 -542 -255 -
NP -2,408 3,367 1,733 1,139 -828 1,537 1,491 -
-
NP to SH -1,786 1,414 1,615 1,517 -769 1,567 1,481 -
-
Tax Rate - 38.00% 11.22% 32.00% - 26.07% 14.60% -
Total Cost 29,027 55,678 31,503 31,311 21,372 17,608 21,487 5.13%
-
Net Worth 137,400 126,237 121,613 110,235 75,126 76,402 74,609 10.70%
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 137,400 126,237 121,613 110,235 75,126 76,402 74,609 10.70%
NOSH 303,383 300,851 148,165 144,476 90,470 90,578 90,304 22.36%
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 -9.05% 5.70% 5.21% 3.51% -4.03% 8.03% 6.49% -
ROE -1.30% 1.12% 1.33% 1.38% -1.02% 2.05% 1.98% -
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 8.80 19.63 22.43 22.46 22.71 21.14 25.44 -16.20%
EPS -0.59 0.47 1.09 1.05 -0.85 1.73 1.64 -
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 5.46 12.12 6.82 6.66 4.22 3.93 4.72 2.45%
EPS -0.37 0.29 0.33 0.31 -0.16 0.32 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.282 0.2591 0.2496 0.2263 0.1542 0.1568 0.1532 10.69%
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 9.55 5.20 4.90 2.89 3.08 3.34 1.53 35.67%
P/EPS -142.28 217.02 100.92 61.90 -82.35 40.75 23.78 -
EY -0.70 0.46 0.99 1.62 -1.21 2.45 4.21 -
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 8.86 5.25 5.26 2.85 3.79 3.03 1.49 34.58%
P/EPS -132.12 219.15 108.26 60.95 -101.18 36.99 23.17 -
EY -0.76 0.46 0.92 1.64 -0.99 2.70 4.32 -
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