[PRG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -90.37%
YoY- -88.74%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,201 20,564 19,120 19,711 22,241 20,908 21,791 -11.33%
PBT 1,428 990 409 353 1,652 535 2,052 -21.52%
Tax -189 -292 649 -174 -321 -209 -84 71.96%
NP 1,239 698 1,058 179 1,331 326 1,968 -26.60%
-
NP to SH 1,206 701 1,019 132 1,371 299 1,944 -27.32%
-
Tax Rate 13.24% 29.49% -158.68% 49.29% 19.43% 39.07% 4.09% -
Total Cost 16,962 19,866 18,062 19,532 20,910 20,582 19,823 -9.89%
-
Net Worth 71,489 70,500 71,257 69,317 74,224 73,227 73,969 -2.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,489 70,500 71,257 69,317 74,224 73,227 73,969 -2.25%
NOSH 90,676 91,038 90,176 87,999 90,794 90,606 90,382 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.81% 3.39% 5.53% 0.91% 5.98% 1.56% 9.03% -
ROE 1.69% 0.99% 1.43% 0.19% 1.85% 0.41% 2.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.07 22.59 21.20 22.40 24.50 23.08 24.11 -11.53%
EPS 1.33 0.77 1.13 0.15 1.51 0.33 2.15 -27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7744 0.7902 0.7877 0.8175 0.8082 0.8184 -2.46%
Adjusted Per Share Value based on latest NOSH - 87,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.93 4.44 4.13 4.26 4.80 4.52 4.71 -11.39%
EPS 0.26 0.15 0.22 0.03 0.30 0.06 0.42 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 0.1523 0.1539 0.1497 0.1603 0.1582 0.1598 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.38 0.40 0.43 0.46 0.49 0.48 -
P/RPS 1.89 1.68 1.89 1.92 1.88 2.12 1.99 -3.38%
P/EPS 28.57 49.35 35.40 286.67 30.46 148.48 22.32 17.94%
EY 3.50 2.03 2.83 0.35 3.28 0.67 4.48 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.55 0.56 0.61 0.59 -12.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 -
Price 0.36 0.40 0.45 0.45 0.41 0.45 0.58 -
P/RPS 1.79 1.77 2.12 2.01 1.67 1.95 2.41 -18.03%
P/EPS 27.07 51.95 39.82 300.00 27.15 136.36 26.97 0.24%
EY 3.69 1.93 2.51 0.33 3.68 0.73 3.71 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 0.57 0.50 0.56 0.71 -25.18%

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