[PRG] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.25%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 80,697 78,599 77,596 81,636 81,980 84,651 85,452 -3.73%
PBT 5,624 4,887 3,180 3,404 2,949 4,592 5,657 -0.38%
Tax -791 44 -6 -138 -55 -788 -856 -5.11%
NP 4,833 4,931 3,174 3,266 2,894 3,804 4,801 0.44%
-
NP to SH 4,712 4,800 3,058 3,223 2,821 3,746 4,786 -1.03%
-
Tax Rate 14.06% -0.90% 0.19% 4.05% 1.87% 17.16% 15.13% -
Total Cost 75,864 73,668 74,422 78,370 79,086 80,847 80,651 -3.98%
-
Net Worth 72,618 72,153 71,489 70,500 71,257 69,317 74,224 -1.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 72,618 72,153 71,489 70,500 71,257 69,317 74,224 -1.44%
NOSH 90,388 90,531 90,676 91,038 90,176 87,999 90,794 -0.29%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.99% 6.27% 4.09% 4.00% 3.53% 4.49% 5.62% -
ROE 6.49% 6.65% 4.28% 4.57% 3.96% 5.40% 6.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.28 86.82 85.57 89.67 90.91 96.19 94.12 -3.44%
EPS 5.21 5.30 3.37 3.54 3.13 4.26 5.27 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8034 0.797 0.7884 0.7744 0.7902 0.7877 0.8175 -1.15%
Adjusted Per Share Value based on latest NOSH - 91,038
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.58 16.15 15.94 16.77 16.84 17.39 17.56 -3.74%
EPS 0.97 0.99 0.63 0.66 0.58 0.77 0.98 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1482 0.1469 0.1448 0.1464 0.1424 0.1525 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.37 0.44 0.38 0.38 0.40 0.43 0.46 -
P/RPS 0.41 0.51 0.44 0.42 0.44 0.45 0.49 -11.17%
P/EPS 7.10 8.30 11.27 10.73 12.79 10.10 8.73 -12.83%
EY 14.09 12.05 8.87 9.32 7.82 9.90 11.46 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.48 0.49 0.51 0.55 0.56 -12.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 08/11/11 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 -
Price 0.37 0.35 0.36 0.40 0.45 0.45 0.41 -
P/RPS 0.41 0.40 0.42 0.45 0.49 0.47 0.44 -4.58%
P/EPS 7.10 6.60 10.67 11.30 14.38 10.57 7.78 -5.89%
EY 14.09 15.15 9.37 8.85 6.95 9.46 12.86 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.46 0.52 0.57 0.57 0.50 -5.39%

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