[PRG] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.73%
YoY- 60.57%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 77,596 81,636 81,980 84,651 85,452 83,324 80,840 -2.70%
PBT 3,180 3,404 2,949 4,592 5,657 4,807 4,456 -20.19%
Tax -6 -138 -55 -788 -856 -818 -770 -96.10%
NP 3,174 3,266 2,894 3,804 4,801 3,989 3,686 -9.51%
-
NP to SH 3,058 3,223 2,821 3,746 4,786 3,922 3,777 -13.16%
-
Tax Rate 0.19% 4.05% 1.87% 17.16% 15.13% 17.02% 17.28% -
Total Cost 74,422 78,370 79,086 80,847 80,651 79,335 77,154 -2.38%
-
Net Worth 71,489 70,500 71,257 69,317 74,224 73,227 73,969 -2.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,489 70,500 71,257 69,317 74,224 73,227 73,969 -2.25%
NOSH 90,676 91,038 90,176 87,999 90,794 90,606 90,382 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.09% 4.00% 3.53% 4.49% 5.62% 4.79% 4.56% -
ROE 4.28% 4.57% 3.96% 5.40% 6.45% 5.36% 5.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.57 89.67 90.91 96.19 94.12 91.96 89.44 -2.91%
EPS 3.37 3.54 3.13 4.26 5.27 4.33 4.18 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7744 0.7902 0.7877 0.8175 0.8082 0.8184 -2.46%
Adjusted Per Share Value based on latest NOSH - 87,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.94 16.77 16.84 17.39 17.56 17.12 16.61 -2.71%
EPS 0.63 0.66 0.58 0.77 0.98 0.81 0.78 -13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1448 0.1464 0.1424 0.1525 0.1504 0.152 -2.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.38 0.40 0.43 0.46 0.49 0.48 -
P/RPS 0.44 0.42 0.44 0.45 0.49 0.53 0.54 -12.79%
P/EPS 11.27 10.73 12.79 10.10 8.73 11.32 11.49 -1.28%
EY 8.87 9.32 7.82 9.90 11.46 8.83 8.71 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.55 0.56 0.61 0.59 -12.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 -
Price 0.36 0.40 0.45 0.45 0.41 0.45 0.58 -
P/RPS 0.42 0.45 0.49 0.47 0.44 0.49 0.65 -25.31%
P/EPS 10.67 11.30 14.38 10.57 7.78 10.40 13.88 -16.12%
EY 9.37 8.85 6.95 9.46 12.86 9.62 7.20 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 0.57 0.50 0.56 0.71 -25.18%

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