[PRG] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -28.06%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 77,530 82,256 81,980 83,813 86,298 83,632 80,840 -2.75%
PBT 4,794 3,960 2,949 3,386 4,374 2,140 4,456 5.00%
Tax -920 -1,168 -55 -938 -1,060 -836 -770 12.63%
NP 3,874 2,792 2,894 2,448 3,314 1,304 3,686 3.38%
-
NP to SH 3,814 2,804 2,821 2,402 3,340 1,196 3,777 0.65%
-
Tax Rate 19.19% 29.49% 1.87% 27.70% 24.23% 39.07% 17.28% -
Total Cost 73,656 79,464 79,086 81,365 82,984 82,328 77,154 -3.05%
-
Net Worth 71,254 70,500 71,483 71,328 74,197 73,227 74,168 -2.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,254 70,500 71,483 71,328 74,197 73,227 74,168 -2.64%
NOSH 90,379 91,038 90,416 90,552 90,760 90,606 90,559 -0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.00% 3.39% 3.53% 2.92% 3.84% 1.56% 4.56% -
ROE 5.35% 3.98% 3.95% 3.37% 4.50% 1.63% 5.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.78 90.35 90.67 92.56 95.08 92.30 89.27 -2.63%
EPS 4.22 3.08 3.12 2.65 3.68 1.32 4.17 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7744 0.7906 0.7877 0.8175 0.8082 0.819 -2.51%
Adjusted Per Share Value based on latest NOSH - 87,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.93 16.90 16.84 17.22 17.73 17.18 16.61 -2.75%
EPS 0.78 0.58 0.58 0.49 0.69 0.25 0.78 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1448 0.1469 0.1465 0.1524 0.1504 0.1524 -2.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.38 0.40 0.43 0.46 0.49 0.48 -
P/RPS 0.44 0.42 0.44 0.46 0.48 0.53 0.54 -12.79%
P/EPS 9.00 12.34 12.82 16.21 12.50 37.12 11.51 -15.16%
EY 11.11 8.11 7.80 6.17 8.00 2.69 8.69 17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.55 0.56 0.61 0.59 -12.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 -
Price 0.36 0.40 0.45 0.45 0.41 0.45 0.58 -
P/RPS 0.42 0.44 0.50 0.49 0.43 0.49 0.65 -25.31%
P/EPS 8.53 12.99 14.42 16.96 11.14 34.09 13.91 -27.88%
EY 11.72 7.70 6.93 5.90 8.98 2.93 7.19 38.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 0.57 0.50 0.56 0.71 -25.18%

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