[PRG] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -31.21%
YoY- 134.45%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,218 20,714 18,201 20,564 19,120 19,711 22,241 -3.08%
PBT 1,146 2,060 1,428 990 409 353 1,652 -21.58%
Tax -186 -124 -189 -292 649 -174 -321 -30.42%
NP 960 1,936 1,239 698 1,058 179 1,331 -19.52%
-
NP to SH 931 1,874 1,206 701 1,019 132 1,371 -22.68%
-
Tax Rate 16.23% 6.02% 13.24% 29.49% -158.68% 49.29% 19.43% -
Total Cost 20,258 18,778 16,962 19,866 18,062 19,532 20,910 -2.08%
-
Net Worth 72,618 72,153 71,489 70,500 71,257 69,317 74,224 -1.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 72,618 72,153 71,489 70,500 71,257 69,317 74,224 -1.44%
NOSH 90,388 90,531 90,676 91,038 90,176 87,999 90,794 -0.29%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.52% 9.35% 6.81% 3.39% 5.53% 0.91% 5.98% -
ROE 1.28% 2.60% 1.69% 0.99% 1.43% 0.19% 1.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.47 22.88 20.07 22.59 21.20 22.40 24.50 -2.81%
EPS 1.03 2.07 1.33 0.77 1.13 0.15 1.51 -22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8034 0.797 0.7884 0.7744 0.7902 0.7877 0.8175 -1.15%
Adjusted Per Share Value based on latest NOSH - 91,038
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.36 4.25 3.74 4.22 3.92 4.05 4.57 -3.07%
EPS 0.19 0.38 0.25 0.14 0.21 0.03 0.28 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.1481 0.1467 0.1447 0.1463 0.1423 0.1524 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.37 0.44 0.38 0.38 0.40 0.43 0.46 -
P/RPS 1.58 1.92 1.89 1.68 1.89 1.92 1.88 -10.91%
P/EPS 35.92 21.26 28.57 49.35 35.40 286.67 30.46 11.58%
EY 2.78 4.70 3.50 2.03 2.83 0.35 3.28 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.48 0.49 0.51 0.55 0.56 -12.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 08/11/11 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 -
Price 0.37 0.35 0.36 0.40 0.45 0.45 0.41 -
P/RPS 1.58 1.53 1.79 1.77 2.12 2.01 1.67 -3.61%
P/EPS 35.92 16.91 27.07 51.95 39.82 300.00 27.15 20.45%
EY 2.78 5.91 3.69 1.93 2.51 0.33 3.68 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.46 0.52 0.57 0.57 0.50 -5.39%

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