[PRG] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.61%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,013 22,681 19,603 21,792 20,714 19,711 20,512 6.54%
PBT 1,564 1,373 1,927 1,169 2,060 353 1,418 1.64%
Tax -290 -260 -272 -231 -124 -174 -242 3.06%
NP 1,274 1,113 1,655 938 1,936 179 1,176 1.34%
-
NP to SH 1,638 1,470 1,679 998 1,874 132 1,172 5.73%
-
Tax Rate 18.54% 18.94% 14.12% 19.76% 6.02% 49.29% 17.07% -
Total Cost 28,739 21,568 17,948 20,854 18,778 19,532 19,336 6.82%
-
Net Worth 113,384 76,855 75,798 72,681 72,153 69,317 72,818 7.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 113,384 76,855 75,798 72,681 72,153 69,317 72,818 7.65%
NOSH 144,955 106,521 90,268 90,727 90,531 87,999 90,852 8.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.24% 4.91% 8.44% 4.30% 9.35% 0.91% 5.73% -
ROE 1.44% 1.91% 2.22% 1.37% 2.60% 0.19% 1.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.70 21.29 21.72 24.02 22.88 22.40 22.58 -1.43%
EPS 1.13 1.38 1.86 1.10 2.07 0.15 1.29 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7822 0.7215 0.8397 0.8011 0.797 0.7877 0.8015 -0.40%
Adjusted Per Share Value based on latest NOSH - 90,727
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.16 4.66 4.02 4.47 4.25 4.05 4.21 6.54%
EPS 0.34 0.30 0.34 0.20 0.38 0.03 0.24 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.1578 0.1556 0.1492 0.1481 0.1423 0.1495 7.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.645 0.86 0.67 0.38 0.44 0.43 0.44 -
P/RPS 3.12 4.04 3.09 1.58 1.92 1.92 1.95 8.14%
P/EPS 57.08 62.32 36.02 34.55 21.26 286.67 34.11 8.95%
EY 1.75 1.60 2.78 2.89 4.70 0.35 2.93 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.19 0.80 0.47 0.55 0.55 0.55 6.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 27/11/14 27/11/13 30/11/12 08/11/11 25/11/10 24/11/09 -
Price 0.71 0.725 0.88 0.35 0.35 0.45 0.56 -
P/RPS 3.43 3.40 4.05 1.46 1.53 2.01 2.48 5.55%
P/EPS 62.83 52.54 47.31 31.82 16.91 300.00 43.41 6.35%
EY 1.59 1.90 2.11 3.14 5.91 0.33 2.30 -5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 1.05 0.44 0.44 0.57 0.70 4.46%

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