[PRG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.24%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 87,457 93,562 94,457 90,933 94,261 93,816 92,639 -3.76%
PBT 6,273 7,814 7,719 7,149 7,636 8,250 9,263 -22.86%
Tax -1,695 -1,778 -480 -135 -285 -249 -1,122 31.62%
NP 4,578 6,036 7,239 7,014 7,351 8,001 8,141 -31.84%
-
NP to SH 4,905 6,460 7,843 7,687 8,027 8,793 8,774 -32.11%
-
Tax Rate 27.02% 22.75% 6.22% 1.89% 3.73% 3.02% 12.11% -
Total Cost 82,879 87,526 87,218 83,919 86,910 85,815 84,498 -1.28%
-
Net Worth 73,612 73,253 73,088 72,297 70,711 70,075 68,463 4.94%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 73,612 73,253 73,088 72,297 70,711 70,075 68,463 4.94%
NOSH 90,588 90,727 90,590 90,689 90,423 90,512 90,499 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.23% 6.45% 7.66% 7.71% 7.80% 8.53% 8.79% -
ROE 6.66% 8.82% 10.73% 10.63% 11.35% 12.55% 12.82% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 96.54 103.12 104.27 100.27 104.24 103.65 102.36 -3.82%
EPS 5.41 7.12 8.66 8.48 8.88 9.71 9.70 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8126 0.8074 0.8068 0.7972 0.782 0.7742 0.7565 4.88%
Adjusted Per Share Value based on latest NOSH - 90,689
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.97 19.22 19.41 18.68 19.37 19.27 19.03 -3.74%
EPS 1.01 1.33 1.61 1.58 1.65 1.81 1.80 -31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1505 0.1502 0.1485 0.1453 0.144 0.1407 4.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.34 0.44 0.50 0.50 0.53 0.60 0.74 -
P/RPS 0.35 0.43 0.48 0.50 0.51 0.58 0.72 -38.14%
P/EPS 6.28 6.18 5.78 5.90 5.97 6.18 7.63 -12.16%
EY 15.93 16.18 17.32 16.95 16.75 16.19 13.10 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.62 0.63 0.68 0.77 0.98 -43.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 13/11/08 21/08/08 28/05/08 22/02/08 22/11/07 -
Price 0.34 0.41 0.43 0.43 0.58 0.59 0.64 -
P/RPS 0.35 0.40 0.41 0.43 0.56 0.57 0.63 -32.39%
P/EPS 6.28 5.76 4.97 5.07 6.53 6.07 6.60 -3.25%
EY 15.93 17.37 20.13 19.71 15.31 16.47 15.15 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.53 0.54 0.74 0.76 0.85 -37.47%

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