[PRG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.72%
YoY- -26.54%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 78,732 77,074 73,696 93,562 95,384 92,824 98,116 -13.63%
PBT 3,205 1,972 736 7,798 8,806 8,120 6,900 -39.99%
Tax -914 -888 -644 -1,791 -1,457 -1,304 -976 -4.27%
NP 2,290 1,084 92 6,007 7,349 6,816 5,924 -46.90%
-
NP to SH 2,444 1,322 616 6,459 7,946 7,626 6,836 -49.59%
-
Tax Rate 28.52% 45.03% 87.50% 22.97% 16.55% 16.06% 14.14% -
Total Cost 76,441 75,990 73,604 87,555 88,034 86,008 92,192 -11.73%
-
Net Worth 72,730 73,769 73,612 73,141 73,077 72,202 70,711 1.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 72,730 73,769 73,612 73,141 73,077 72,202 70,711 1.89%
NOSH 90,742 90,547 90,588 90,589 90,577 90,570 90,423 0.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.91% 1.41% 0.12% 6.42% 7.70% 7.34% 6.04% -
ROE 3.36% 1.79% 0.84% 8.83% 10.87% 10.56% 9.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 86.76 85.12 81.35 103.28 105.31 102.49 108.51 -13.84%
EPS 2.69 1.46 0.68 7.13 8.77 8.42 7.56 -49.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8015 0.8147 0.8126 0.8074 0.8068 0.7972 0.782 1.65%
Adjusted Per Share Value based on latest NOSH - 90,727
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.18 15.83 15.14 19.22 19.60 19.07 20.16 -13.62%
EPS 0.50 0.27 0.13 1.33 1.63 1.57 1.40 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1516 0.1512 0.1503 0.1501 0.1483 0.1453 1.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.40 0.34 0.44 0.50 0.50 0.53 -
P/RPS 0.51 0.47 0.42 0.43 0.47 0.49 0.49 2.70%
P/EPS 16.34 27.40 50.00 6.17 5.70 5.94 7.01 75.71%
EY 6.12 3.65 2.00 16.20 17.55 16.84 14.26 -43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.42 0.54 0.62 0.63 0.68 -13.17%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 14/08/09 27/05/09 24/02/09 13/11/08 21/08/08 28/05/08 -
Price 0.56 0.40 0.34 0.41 0.43 0.43 0.58 -
P/RPS 0.65 0.47 0.42 0.40 0.41 0.42 0.53 14.56%
P/EPS 20.79 27.40 50.00 5.75 4.90 5.11 7.67 94.28%
EY 4.81 3.65 2.00 17.39 20.40 19.58 13.03 -48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.42 0.51 0.53 0.54 0.74 -3.63%

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