[PRG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.54%
YoY- -41.52%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,813 86,298 83,632 80,840 78,732 77,074 73,696 8.94%
PBT 3,386 4,374 2,140 4,456 3,205 1,972 736 176.35%
Tax -938 -1,060 -836 -770 -914 -888 -644 28.46%
NP 2,448 3,314 1,304 3,686 2,290 1,084 92 789.50%
-
NP to SH 2,402 3,340 1,196 3,777 2,444 1,322 616 147.53%
-
Tax Rate 27.70% 24.23% 39.07% 17.28% 28.52% 45.03% 87.50% -
Total Cost 81,365 82,984 82,328 77,154 76,441 75,990 73,604 6.90%
-
Net Worth 71,328 74,197 73,227 74,168 72,730 73,769 73,612 -2.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 71,328 74,197 73,227 74,168 72,730 73,769 73,612 -2.07%
NOSH 90,552 90,760 90,606 90,559 90,742 90,547 90,588 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.92% 3.84% 1.56% 4.56% 2.91% 1.41% 0.12% -
ROE 3.37% 4.50% 1.63% 5.09% 3.36% 1.79% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.56 95.08 92.30 89.27 86.76 85.12 81.35 8.97%
EPS 2.65 3.68 1.32 4.17 2.69 1.46 0.68 147.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7877 0.8175 0.8082 0.819 0.8015 0.8147 0.8126 -2.05%
Adjusted Per Share Value based on latest NOSH - 90,382
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.22 17.73 17.18 16.61 16.18 15.83 15.14 8.95%
EPS 0.49 0.69 0.25 0.78 0.50 0.27 0.13 142.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.1524 0.1504 0.1524 0.1494 0.1516 0.1512 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.46 0.49 0.48 0.44 0.40 0.34 -
P/RPS 0.46 0.48 0.53 0.54 0.51 0.47 0.42 6.24%
P/EPS 16.21 12.50 37.12 11.51 16.34 27.40 50.00 -52.77%
EY 6.17 8.00 2.69 8.69 6.12 3.65 2.00 111.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.61 0.59 0.55 0.49 0.42 19.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 22/02/10 24/11/09 14/08/09 27/05/09 -
Price 0.45 0.41 0.45 0.58 0.56 0.40 0.34 -
P/RPS 0.49 0.43 0.49 0.65 0.65 0.47 0.42 10.81%
P/EPS 16.96 11.14 34.09 13.91 20.79 27.40 50.00 -51.33%
EY 5.90 8.98 2.93 7.19 4.81 3.65 2.00 105.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.56 0.71 0.70 0.49 0.42 22.55%

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