[PRG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.03%
YoY- -10.61%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 85,687 87,457 93,562 94,457 90,933 94,261 93,816 -5.86%
PBT 4,713 6,273 7,814 7,719 7,149 7,636 8,250 -31.17%
Tax -1,570 -1,695 -1,778 -480 -135 -285 -249 241.68%
NP 3,143 4,578 6,036 7,239 7,014 7,351 8,001 -46.39%
-
NP to SH 3,308 4,905 6,460 7,843 7,687 8,027 8,793 -47.91%
-
Tax Rate 33.31% 27.02% 22.75% 6.22% 1.89% 3.73% 3.02% -
Total Cost 82,544 82,879 87,526 87,218 83,919 86,910 85,815 -2.55%
-
Net Worth 73,759 73,612 73,253 73,088 72,297 70,711 70,075 3.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 73,759 73,612 73,253 73,088 72,297 70,711 70,075 3.47%
NOSH 90,535 90,588 90,727 90,590 90,689 90,423 90,512 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.67% 5.23% 6.45% 7.66% 7.71% 7.80% 8.53% -
ROE 4.48% 6.66% 8.82% 10.73% 10.63% 11.35% 12.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.64 96.54 103.12 104.27 100.27 104.24 103.65 -5.88%
EPS 3.65 5.41 7.12 8.66 8.48 8.88 9.71 -47.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8147 0.8126 0.8074 0.8068 0.7972 0.782 0.7742 3.46%
Adjusted Per Share Value based on latest NOSH - 90,590
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.60 17.97 19.22 19.41 18.68 19.37 19.27 -5.86%
EPS 0.68 1.01 1.33 1.61 1.58 1.65 1.81 -47.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1512 0.1505 0.1502 0.1485 0.1453 0.144 3.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.34 0.44 0.50 0.50 0.53 0.60 -
P/RPS 0.42 0.35 0.43 0.48 0.50 0.51 0.58 -19.37%
P/EPS 10.95 6.28 6.18 5.78 5.90 5.97 6.18 46.47%
EY 9.13 15.93 16.18 17.32 16.95 16.75 16.19 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.54 0.62 0.63 0.68 0.77 -26.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 27/05/09 24/02/09 13/11/08 21/08/08 28/05/08 22/02/08 -
Price 0.40 0.34 0.41 0.43 0.43 0.58 0.59 -
P/RPS 0.42 0.35 0.40 0.41 0.43 0.56 0.57 -18.43%
P/EPS 10.95 6.28 5.76 4.97 5.07 6.53 6.07 48.24%
EY 9.13 15.93 17.37 20.13 19.71 15.31 16.47 -32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.51 0.53 0.54 0.74 0.76 -25.38%

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