[PRG] QoQ 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- -58.65%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,002 21,792 22,978 20,715 21,218 20,714 18,201 2.89%
PBT 1,823 1,169 1,746 570 1,146 2,060 1,428 17.59%
Tax -616 -231 -255 -193 -186 -124 -189 119.04%
NP 1,207 938 1,491 377 960 1,936 1,239 -1.72%
-
NP to SH 1,223 998 1,481 385 931 1,874 1,206 0.93%
-
Tax Rate 33.79% 19.76% 14.60% 33.86% 16.23% 6.02% 13.24% -
Total Cost 17,795 20,854 21,487 20,338 20,258 18,778 16,962 3.23%
-
Net Worth 73,378 72,681 74,609 0 72,618 72,153 71,489 1.74%
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 73,378 72,681 74,609 0 72,618 72,153 71,489 1.74%
NOSH 90,145 90,727 90,304 89,534 90,388 90,531 90,676 -0.38%
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 6.35% 4.30% 6.49% 1.82% 4.52% 9.35% 6.81% -
ROE 1.67% 1.37% 1.98% 0.00% 1.28% 2.60% 1.69% -
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 21.08 24.02 25.44 23.14 23.47 22.88 20.07 3.31%
EPS 1.35 1.10 1.64 0.43 1.03 2.07 1.33 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.8011 0.8262 0.00 0.8034 0.797 0.7884 2.14%
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 3.90 4.47 4.72 4.25 4.36 4.25 3.74 2.81%
EPS 0.25 0.20 0.30 0.08 0.19 0.38 0.25 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1492 0.1532 0.00 0.1491 0.1481 0.1467 1.75%
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 1.76 1.58 1.53 1.64 1.58 1.92 1.89 -4.61%
P/EPS 27.27 34.55 23.78 88.37 35.92 21.26 28.57 -3.04%
EY 3.67 2.89 4.21 1.13 2.78 4.70 3.50 3.19%
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 1.80 1.46 1.49 0.00 1.58 1.53 1.79 0.37%
P/EPS 28.01 31.82 23.17 0.00 35.92 16.91 27.07 2.29%
EY 3.57 3.14 4.32 0.00 2.78 5.91 3.69 -2.17%
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