[PRG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.07%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,840 81,073 85,687 87,457 93,562 94,457 90,933 -7.52%
PBT 4,456 3,586 4,713 6,273 7,814 7,719 7,149 -26.96%
Tax -770 -1,371 -1,570 -1,695 -1,778 -480 -135 218.21%
NP 3,686 2,215 3,143 4,578 6,036 7,239 7,014 -34.80%
-
NP to SH 3,777 2,333 3,308 4,905 6,460 7,843 7,687 -37.65%
-
Tax Rate 17.28% 38.23% 33.31% 27.02% 22.75% 6.22% 1.89% -
Total Cost 77,154 78,858 82,544 82,879 87,526 87,218 83,919 -5.43%
-
Net Worth 73,969 72,818 73,759 73,612 73,253 73,088 72,297 1.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,969 72,818 73,759 73,612 73,253 73,088 72,297 1.53%
NOSH 90,382 90,852 90,535 90,588 90,727 90,590 90,689 -0.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.56% 2.73% 3.67% 5.23% 6.45% 7.66% 7.71% -
ROE 5.11% 3.20% 4.48% 6.66% 8.82% 10.73% 10.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.44 89.24 94.64 96.54 103.12 104.27 100.27 -7.31%
EPS 4.18 2.57 3.65 5.41 7.12 8.66 8.48 -37.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8015 0.8147 0.8126 0.8074 0.8068 0.7972 1.76%
Adjusted Per Share Value based on latest NOSH - 90,588
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.59 16.64 17.59 17.95 19.21 19.39 18.67 -7.55%
EPS 0.78 0.48 0.68 1.01 1.33 1.61 1.58 -37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1495 0.1514 0.1511 0.1504 0.15 0.1484 1.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.44 0.40 0.34 0.44 0.50 0.50 -
P/RPS 0.54 0.49 0.42 0.35 0.43 0.48 0.50 5.24%
P/EPS 11.49 17.13 10.95 6.28 6.18 5.78 5.90 55.75%
EY 8.71 5.84 9.13 15.93 16.18 17.32 16.95 -35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.49 0.42 0.54 0.62 0.63 -4.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 14/08/09 27/05/09 24/02/09 13/11/08 21/08/08 -
Price 0.58 0.56 0.40 0.34 0.41 0.43 0.43 -
P/RPS 0.65 0.63 0.42 0.35 0.40 0.41 0.43 31.61%
P/EPS 13.88 21.81 10.95 6.28 5.76 4.97 5.07 95.33%
EY 7.20 4.59 9.13 15.93 17.37 20.13 19.71 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.49 0.42 0.51 0.53 0.54 19.95%

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