[PRG] QoQ 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- 22.55%
YoY- 31.36%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,603 19,145 19,182 19,002 21,792 22,978 20,715 -3.60%
PBT 1,927 2,079 740 1,823 1,169 1,746 570 125.08%
Tax -272 -542 -332 -616 -231 -255 -193 25.67%
NP 1,655 1,537 408 1,207 938 1,491 377 167.86%
-
NP to SH 1,679 1,567 440 1,223 998 1,481 385 166.68%
-
Tax Rate 14.12% 26.07% 44.86% 33.79% 19.76% 14.60% 33.86% -
Total Cost 17,948 17,608 18,774 17,795 20,854 21,487 20,338 -7.98%
-
Net Worth 75,798 76,402 73,740 73,378 72,681 74,609 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 75,798 76,402 73,740 73,378 72,681 74,609 0 -
NOSH 90,268 90,578 89,795 90,145 90,727 90,304 89,534 0.54%
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 8.44% 8.03% 2.13% 6.35% 4.30% 6.49% 1.82% -
ROE 2.22% 2.05% 0.60% 1.67% 1.37% 1.98% 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 21.72 21.14 21.36 21.08 24.02 25.44 23.14 -4.13%
EPS 1.86 1.73 0.49 1.35 1.10 1.64 0.43 165.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.8435 0.8212 0.814 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 4.03 3.93 3.94 3.90 4.48 4.72 4.26 -3.62%
EPS 0.34 0.32 0.09 0.25 0.21 0.30 0.08 162.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.157 0.1515 0.1508 0.1493 0.1533 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 3.09 3.34 1.87 1.76 1.58 1.53 1.64 52.49%
P/EPS 36.02 40.75 81.63 27.27 34.55 23.78 88.37 -44.99%
EY 2.78 2.45 1.23 3.67 2.89 4.21 1.13 82.14%
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 4.05 3.03 2.22 1.80 1.46 1.49 0.00 -
P/EPS 47.31 36.99 96.94 28.01 31.82 23.17 0.00 -
EY 2.11 2.70 1.03 3.57 3.14 4.32 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