[PRG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[PRG] PRG HOLDINGS BERHAD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 458.53%

YoY- 152.65%

Quarter Report

PRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	38,327	43,693	38,765	43,149	38,537	46,412	49,295	-4.10%
YoY %	-12.28%	12.71%	-10.16%	11.97%	-16.97%	-5.85%	-	-
Horiz. %	77.75%	88.64%	78.64%	87.53%	78.18%	94.15%	100.00%	-
PBT	2,819	2,316	2,397	2,187	986	4,060	5,187	-9.65%
YoY %	21.72%	-3.38%	9.60%	121.81%	-75.71%	-21.73%	-	-
Horiz. %	54.35%	44.65%	46.21%	42.16%	19.01%	78.27%	100.00%	-
Tax	-874	-448	-460	-530	-444	-652	-766	2.22%
YoY %	-95.09%	2.61%	13.21%	-19.37%	31.90%	14.88%	-	-
Horiz. %	114.10%	58.49%	60.05%	69.19%	57.96%	85.12%	100.00%	-
NP	1,945	1,868	1,937	1,657	542	3,408	4,421	-12.77%
YoY %	4.12%	-3.56%	16.90%	205.72%	-84.10%	-22.91%	-	-
Horiz. %	43.99%	42.25%	43.81%	37.48%	12.26%	77.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,007	1,866	1,907	1,670	661	3,813	4,919	-13.86%
YoY %	7.56%	-2.15%	14.19%	152.65%	-82.66%	-22.48%	-	-
Horiz. %	40.80%	37.93%	38.77%	33.95%	13.44%	77.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.00%	19.34%	19.19%	24.23%	45.03%	16.06%	14.77%	-
YoY %	60.29%	0.78%	-20.80%	-46.19%	180.39%	8.73%	-	-
Horiz. %	209.88%	130.94%	129.93%	164.05%	304.87%	108.73%	100.00%	-
Total Cost	36,382	41,825	36,828	41,492	37,995	43,004	44,874	-3.43%
YoY %	-13.01%	13.57%	-11.24%	9.20%	-11.65%	-4.17%	-	-
Horiz. %	81.08%	93.21%	82.07%	92.46%	84.67%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,256	74,839	71,254	74,197	73,769	72,202	69,064	1.66%
YoY %	1.89%	5.03%	-3.97%	0.58%	2.17%	4.54%	-	-
Horiz. %	110.41%	108.36%	103.17%	107.43%	106.81%	104.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	76,256	74,839	71,254	74,197	73,769	72,202	69,064	1.66%
YoY %	1.89%	5.03%	-3.97%	0.58%	2.17%	4.54%	-	-
Horiz. %	110.41%	108.36%	103.17%	107.43%	106.81%	104.54%	100.00%	-
NOSH	90,405	90,582	90,379	90,760	90,547	90,570	90,256	0.02%
YoY %	-0.20%	0.22%	-0.42%	0.24%	-0.03%	0.35%	-	-
Horiz. %	100.17%	100.36%	100.14%	100.56%	100.32%	100.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.07%	4.28%	5.00%	3.84%	1.41%	7.34%	8.97%	-
YoY %	18.46%	-14.40%	30.21%	172.34%	-80.79%	-18.17%	-	-
Horiz. %	56.52%	47.71%	55.74%	42.81%	15.72%	81.83%	100.00%	-
ROE	2.63%	2.49%	2.68%	2.25%	0.90%	5.28%	7.12%	-
YoY %	5.62%	-7.09%	19.11%	150.00%	-82.95%	-25.84%	-	-
Horiz. %	36.94%	34.97%	37.64%	31.60%	12.64%	74.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	42.39	48.24	42.89	47.54	42.56	51.24	54.62	-4.13%
YoY %	-12.13%	12.47%	-9.78%	11.70%	-16.94%	-6.19%	-	-
Horiz. %	77.61%	88.32%	78.52%	87.04%	77.92%	93.81%	100.00%	-
EPS	2.22	2.06	2.11	1.84	0.73	4.21	5.45	-13.89%
YoY %	7.77%	-2.37%	14.67%	152.05%	-82.66%	-22.75%	-	-
Horiz. %	40.73%	37.80%	38.72%	33.76%	13.39%	77.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8435	0.8262	0.7884	0.8175	0.8147	0.7972	0.7652	1.63%
YoY %	2.09%	4.79%	-3.56%	0.34%	2.20%	4.18%	-	-
Horiz. %	110.23%	107.97%	103.03%	106.83%	106.47%	104.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 90,794
RPS	7.87	8.98	7.96	8.86	7.92	9.54	10.13	-4.11%
YoY %	-12.36%	12.81%	-10.16%	11.87%	-16.98%	-5.82%	-	-
Horiz. %	77.69%	88.65%	78.58%	87.46%	78.18%	94.18%	100.00%	-
EPS	0.41	0.38	0.39	0.34	0.14	0.78	1.01	-13.93%
YoY %	7.89%	-2.56%	14.71%	142.86%	-82.05%	-22.77%	-	-
Horiz. %	40.59%	37.62%	38.61%	33.66%	13.86%	77.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1567	0.1538	0.1464	0.1524	0.1516	0.1483	0.1419	1.66%
YoY %	1.89%	5.05%	-3.94%	0.53%	2.23%	4.51%	-	-
Horiz. %	110.43%	108.39%	103.17%	107.40%	106.84%	104.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.705	0.39	0.38	0.46	0.40	0.50	0.84	-
P/RPS	1.66	0.81	0.89	0.97	0.94	0.98	1.54	1.25%
YoY %	104.94%	-8.99%	-8.25%	3.19%	-4.08%	-36.36%	-	-
Horiz. %	107.79%	52.60%	57.79%	62.99%	61.04%	63.64%	100.00%	-
P/EPS	31.76	18.93	18.01	25.00	54.79	11.88	15.41	12.79%
YoY %	67.78%	5.11%	-27.96%	-54.37%	361.20%	-22.91%	-	-
Horiz. %	206.10%	122.84%	116.87%	162.23%	355.55%	77.09%	100.00%	-
EY	3.15	5.28	5.55	4.00	1.82	8.42	6.49	-11.34%
YoY %	-40.34%	-4.86%	38.75%	119.78%	-78.38%	29.74%	-	-
Horiz. %	48.54%	81.36%	85.52%	61.63%	28.04%	129.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.84	0.47	0.48	0.56	0.49	0.63	1.10	-4.39%
YoY %	78.72%	-2.08%	-14.29%	14.29%	-22.22%	-42.73%	-	-
Horiz. %	76.36%	42.73%	43.64%	50.91%	44.55%	57.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	27/08/12	01/08/11	20/08/10	14/08/09	21/08/08	10/08/07	-
Price	0.64	0.38	0.36	0.41	0.40	0.43	0.76	-
P/RPS	1.51	0.79	0.84	0.86	0.94	0.84	1.39	1.38%
YoY %	91.14%	-5.95%	-2.33%	-8.51%	11.90%	-39.57%	-	-
Horiz. %	108.63%	56.83%	60.43%	61.87%	67.63%	60.43%	100.00%	-
P/EPS	28.83	18.45	17.06	22.28	54.79	10.21	13.94	12.86%
YoY %	56.26%	8.15%	-23.43%	-59.34%	436.63%	-26.76%	-	-
Horiz. %	206.81%	132.35%	122.38%	159.83%	393.04%	73.24%	100.00%	-
EY	3.47	5.42	5.86	4.49	1.82	9.79	7.17	-11.38%
YoY %	-35.98%	-7.51%	30.51%	146.70%	-81.41%	36.54%	-	-
Horiz. %	48.40%	75.59%	81.73%	62.62%	25.38%	136.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.76	0.46	0.46	0.50	0.49	0.54	0.99	-4.30%
YoY %	65.22%	0.00%	-8.00%	2.04%	-9.26%	-45.45%	-	-
Horiz. %	76.77%	46.46%	46.46%	50.51%	49.49%	54.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos