[PRG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 179.26%
YoY- 152.65%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 82,256 81,980 83,813 86,298 83,632 80,840 78,732 2.96%
PBT 3,960 2,949 3,386 4,374 2,140 4,456 3,205 15.15%
Tax -1,168 -55 -938 -1,060 -836 -770 -914 17.77%
NP 2,792 2,894 2,448 3,314 1,304 3,686 2,290 14.14%
-
NP to SH 2,804 2,821 2,402 3,340 1,196 3,777 2,444 9.60%
-
Tax Rate 29.49% 1.87% 27.70% 24.23% 39.07% 17.28% 28.52% -
Total Cost 79,464 79,086 81,365 82,984 82,328 77,154 76,441 2.62%
-
Net Worth 70,500 71,483 71,328 74,197 73,227 74,168 72,730 -2.05%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 70,500 71,483 71,328 74,197 73,227 74,168 72,730 -2.05%
NOSH 91,038 90,416 90,552 90,760 90,606 90,559 90,742 0.21%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.39% 3.53% 2.92% 3.84% 1.56% 4.56% 2.91% -
ROE 3.98% 3.95% 3.37% 4.50% 1.63% 5.09% 3.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.35 90.67 92.56 95.08 92.30 89.27 86.76 2.74%
EPS 3.08 3.12 2.65 3.68 1.32 4.17 2.69 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7744 0.7906 0.7877 0.8175 0.8082 0.819 0.8015 -2.26%
Adjusted Per Share Value based on latest NOSH - 90,794
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.90 16.84 17.22 17.73 17.18 16.61 16.18 2.94%
EPS 0.58 0.58 0.49 0.69 0.25 0.78 0.50 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.1469 0.1465 0.1524 0.1504 0.1524 0.1494 -2.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.38 0.40 0.43 0.46 0.49 0.48 0.44 -
P/RPS 0.42 0.44 0.46 0.48 0.53 0.54 0.51 -12.15%
P/EPS 12.34 12.82 16.21 12.50 37.12 11.51 16.34 -17.08%
EY 8.11 7.80 6.17 8.00 2.69 8.69 6.12 20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.56 0.61 0.59 0.55 -7.41%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 24/11/09 -
Price 0.40 0.45 0.45 0.41 0.45 0.58 0.56 -
P/RPS 0.44 0.50 0.49 0.43 0.49 0.65 0.65 -22.92%
P/EPS 12.99 14.42 16.96 11.14 34.09 13.91 20.79 -26.93%
EY 7.70 6.93 5.90 8.98 2.93 7.19 4.81 36.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.57 0.50 0.56 0.71 0.70 -17.99%

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