[PRG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 42.7%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,930 38,327 19,182 84,487 65,485 43,693 20,715 98.36%
PBT 4,746 2,819 740 5,308 3,485 2,316 570 310.27%
Tax -1,146 -874 -332 -1,295 -679 -448 -193 227.55%
NP 3,600 1,945 408 4,013 2,806 1,868 377 349.48%
-
NP to SH 3,686 2,007 440 4,087 2,864 1,866 385 350.26%
-
Tax Rate 24.15% 31.00% 44.86% 24.40% 19.48% 19.34% 33.86% -
Total Cost 54,330 36,382 18,774 80,474 62,679 41,825 20,338 92.41%
-
Net Worth 76,047 76,256 73,740 73,637 72,606 74,839 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 76,047 76,256 73,740 73,637 72,606 74,839 0 -
NOSH 90,565 90,405 89,795 90,485 90,632 90,582 89,534 0.76%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.21% 5.07% 2.13% 4.75% 4.28% 4.28% 1.82% -
ROE 4.85% 2.63% 0.60% 5.55% 3.94% 2.49% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.97 42.39 21.36 93.37 72.25 48.24 23.14 96.85%
EPS 4.07 2.22 0.49 4.51 3.16 2.06 0.43 346.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.8435 0.8212 0.8138 0.8011 0.8262 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,145
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.89 7.87 3.94 17.34 13.44 8.97 4.25 98.42%
EPS 0.76 0.41 0.09 0.84 0.59 0.38 0.08 347.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1565 0.1514 0.1512 0.149 0.1536 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.67 0.705 0.40 0.37 0.38 0.39 0.38 -
P/RPS 1.05 1.66 1.87 0.40 0.53 0.81 1.64 -25.69%
P/EPS 16.46 31.76 81.63 8.19 12.03 18.93 88.37 -67.35%
EY 6.07 3.15 1.23 12.21 8.32 5.28 1.13 206.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.49 0.45 0.47 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 27/05/13 28/02/13 30/11/12 27/08/12 - -
Price 0.88 0.64 0.475 0.38 0.35 0.38 0.00 -
P/RPS 1.38 1.51 2.22 0.41 0.48 0.79 0.00 -
P/EPS 21.62 28.83 96.94 8.41 11.08 18.45 0.00 -
EY 4.63 3.47 1.03 11.89 9.03 5.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.76 0.58 0.47 0.44 0.46 0.00 -

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