[PRG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.14%
YoY- -90.99%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,791 20,512 20,113 18,424 22,024 25,126 21,883 -0.27%
PBT 2,052 1,418 802 184 1,193 2,545 2,362 -8.92%
Tax -84 -242 -283 -161 -698 -441 -408 -65.03%
NP 1,968 1,176 519 23 495 2,104 1,954 0.47%
-
NP to SH 1,944 1,172 507 154 499 2,147 2,104 -5.12%
-
Tax Rate 4.09% 17.07% 35.29% 87.50% 58.51% 17.33% 17.27% -
Total Cost 19,823 19,336 19,594 18,401 21,529 23,022 19,929 -0.35%
-
Net Worth 73,969 72,818 73,759 73,612 73,253 73,088 72,297 1.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,969 72,818 73,759 73,612 73,253 73,088 72,297 1.53%
NOSH 90,382 90,852 90,535 90,588 90,727 90,590 90,689 -0.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.03% 5.73% 2.58% 0.12% 2.25% 8.37% 8.93% -
ROE 2.63% 1.61% 0.69% 0.21% 0.68% 2.94% 2.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.11 22.58 22.22 20.34 24.27 27.74 24.13 -0.05%
EPS 2.15 1.29 0.56 0.17 0.55 2.37 2.32 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8015 0.8147 0.8126 0.8074 0.8068 0.7972 1.76%
Adjusted Per Share Value based on latest NOSH - 90,588
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.47 4.21 4.13 3.78 4.52 5.16 4.49 -0.29%
EPS 0.40 0.24 0.10 0.03 0.10 0.44 0.43 -4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1495 0.1514 0.1511 0.1504 0.15 0.1484 1.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.44 0.40 0.34 0.44 0.50 0.50 -
P/RPS 1.99 1.95 1.80 1.67 1.81 1.80 2.07 -2.58%
P/EPS 22.32 34.11 71.43 200.00 80.00 21.10 21.55 2.36%
EY 4.48 2.93 1.40 0.50 1.25 4.74 4.64 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.49 0.42 0.54 0.62 0.63 -4.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 14/08/09 27/05/09 24/02/09 13/11/08 21/08/08 -
Price 0.58 0.56 0.40 0.34 0.41 0.43 0.43 -
P/RPS 2.41 2.48 1.80 1.67 1.69 1.55 1.78 22.31%
P/EPS 26.97 43.41 71.43 200.00 74.55 18.14 18.53 28.34%
EY 3.71 2.30 1.40 0.50 1.34 5.51 5.40 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.49 0.42 0.51 0.53 0.54 19.95%

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