[PRG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 56.55%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,479 38,765 20,564 81,980 62,860 43,149 20,908 100.64%
PBT 4,478 2,397 990 2,949 2,540 2,187 535 311.71%
Tax -605 -460 -292 -55 -704 -530 -209 102.98%
NP 3,873 1,937 698 2,894 1,836 1,657 326 419.87%
-
NP to SH 3,781 1,907 701 2,821 1,802 1,670 299 441.94%
-
Tax Rate 13.51% 19.19% 29.49% 1.87% 27.72% 24.23% 39.07% -
Total Cost 55,606 36,828 19,866 79,086 61,024 41,492 20,582 93.86%
-
Net Worth 72,092 71,254 70,500 71,483 71,328 74,197 73,227 -1.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 72,092 71,254 70,500 71,483 71,328 74,197 73,227 -1.03%
NOSH 90,454 90,379 91,038 90,416 90,552 90,760 90,606 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.51% 5.00% 3.39% 3.53% 2.92% 3.84% 1.56% -
ROE 5.24% 2.68% 0.99% 3.95% 2.53% 2.25% 0.41% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.76 42.89 22.59 90.67 69.42 47.54 23.08 100.85%
EPS 4.18 2.11 0.77 3.12 1.99 1.84 0.33 442.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7884 0.7744 0.7906 0.7877 0.8175 0.8082 -0.92%
Adjusted Per Share Value based on latest NOSH - 90,176
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.21 7.96 4.22 16.83 12.90 8.86 4.29 100.70%
EPS 0.78 0.39 0.14 0.58 0.37 0.34 0.06 452.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1463 0.1447 0.1467 0.1464 0.1523 0.1503 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.38 0.38 0.40 0.43 0.46 0.49 -
P/RPS 0.67 0.89 1.68 0.44 0.62 0.97 2.12 -53.57%
P/EPS 10.53 18.01 49.35 12.82 21.61 25.00 148.48 -82.83%
EY 9.50 5.55 2.03 7.80 4.63 4.00 0.67 484.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.49 0.51 0.55 0.56 0.61 -6.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 -
Price 0.35 0.36 0.40 0.45 0.45 0.41 0.45 -
P/RPS 0.53 0.84 1.77 0.50 0.65 0.86 1.95 -58.00%
P/EPS 8.37 17.06 51.95 14.42 22.61 22.28 136.36 -84.41%
EY 11.94 5.86 1.93 6.93 4.42 4.49 0.73 543.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.52 0.57 0.57 0.50 0.56 -14.83%

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