[PRG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.2%
YoY- -13.75%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 77,074 73,696 93,562 95,384 92,824 98,116 93,816 -12.29%
PBT 1,972 736 7,798 8,806 8,120 6,900 8,249 -61.51%
Tax -888 -644 -1,791 -1,457 -1,304 -976 -249 133.60%
NP 1,084 92 6,007 7,349 6,816 5,924 8,000 -73.65%
-
NP to SH 1,322 616 6,459 7,946 7,626 6,836 8,793 -71.75%
-
Tax Rate 45.03% 87.50% 22.97% 16.55% 16.06% 14.14% 3.02% -
Total Cost 75,990 73,604 87,555 88,034 86,008 92,192 85,816 -7.79%
-
Net Worth 73,769 73,612 73,141 73,077 72,202 70,711 69,960 3.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 73,769 73,612 73,141 73,077 72,202 70,711 69,960 3.60%
NOSH 90,547 90,588 90,589 90,577 90,570 90,423 90,364 0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.41% 0.12% 6.42% 7.70% 7.34% 6.04% 8.53% -
ROE 1.79% 0.84% 8.83% 10.87% 10.56% 9.67% 12.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 85.12 81.35 103.28 105.31 102.49 108.51 103.82 -12.41%
EPS 1.46 0.68 7.13 8.77 8.42 7.56 9.73 -71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8147 0.8126 0.8074 0.8068 0.7972 0.782 0.7742 3.46%
Adjusted Per Share Value based on latest NOSH - 90,590
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.83 15.14 19.22 19.60 19.07 20.16 19.27 -12.29%
EPS 0.27 0.13 1.33 1.63 1.57 1.40 1.81 -71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1512 0.1503 0.1501 0.1483 0.1453 0.1437 3.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.34 0.44 0.50 0.50 0.53 0.60 -
P/RPS 0.47 0.42 0.43 0.47 0.49 0.49 0.58 -13.09%
P/EPS 27.40 50.00 6.17 5.70 5.94 7.01 6.17 170.41%
EY 3.65 2.00 16.20 17.55 16.84 14.26 16.22 -63.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.54 0.62 0.63 0.68 0.77 -26.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 27/05/09 24/02/09 13/11/08 21/08/08 28/05/08 22/02/08 -
Price 0.40 0.34 0.41 0.43 0.43 0.58 0.59 -
P/RPS 0.47 0.42 0.40 0.41 0.42 0.53 0.57 -12.07%
P/EPS 27.40 50.00 5.75 4.90 5.11 7.67 6.06 173.68%
EY 3.65 2.00 17.39 20.40 19.58 13.03 16.49 -63.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.51 0.53 0.54 0.74 0.76 -25.38%

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