[PRG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.83%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 84,487 65,485 43,693 20,715 80,697 59,479 38,765 67.70%
PBT 5,308 3,485 2,316 570 5,624 4,478 2,397 69.48%
Tax -1,295 -679 -448 -193 -791 -605 -460 98.75%
NP 4,013 2,806 1,868 377 4,833 3,873 1,937 62.15%
-
NP to SH 4,087 2,864 1,866 385 4,712 3,781 1,907 65.84%
-
Tax Rate 24.40% 19.48% 19.34% 33.86% 14.06% 13.51% 19.19% -
Total Cost 80,474 62,679 41,825 20,338 75,864 55,606 36,828 67.99%
-
Net Worth 73,637 72,606 74,839 0 72,660 72,092 71,254 2.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 73,637 72,606 74,839 0 72,660 72,092 71,254 2.20%
NOSH 90,485 90,632 90,582 89,534 90,441 90,454 90,379 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.75% 4.28% 4.28% 1.82% 5.99% 6.51% 5.00% -
ROE 5.55% 3.94% 2.49% 0.00% 6.48% 5.24% 2.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 93.37 72.25 48.24 23.14 89.23 65.76 42.89 67.57%
EPS 4.51 3.16 2.06 0.43 5.21 4.18 2.11 65.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8138 0.8011 0.8262 0.00 0.8034 0.797 0.7884 2.12%
Adjusted Per Share Value based on latest NOSH - 89,534
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.34 13.44 8.97 4.25 16.56 12.21 7.96 67.64%
EPS 0.84 0.59 0.38 0.08 0.97 0.78 0.39 66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.149 0.1536 0.00 0.1491 0.148 0.1463 2.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.38 0.39 0.38 0.37 0.44 0.38 -
P/RPS 0.40 0.53 0.81 1.64 0.41 0.67 0.89 -41.18%
P/EPS 8.19 12.03 18.93 88.37 7.10 10.53 18.01 -40.72%
EY 12.21 8.32 5.28 1.13 14.08 9.50 5.55 68.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.47 0.00 0.46 0.55 0.48 -4.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 - 28/02/12 08/11/11 01/08/11 -
Price 0.38 0.35 0.38 0.00 0.37 0.35 0.36 -
P/RPS 0.41 0.48 0.79 0.00 0.41 0.53 0.84 -37.87%
P/EPS 8.41 11.08 18.45 0.00 7.10 8.37 17.06 -37.46%
EY 11.89 9.03 5.42 0.00 14.08 11.94 5.86 59.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.46 0.00 0.46 0.44 0.46 1.43%

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