[PRG] YoY TTM 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- 22.03%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 79,121 85,625 77,596 85,452 85,687 90,933 93,892 -2.80%
PBT 5,811 5,522 3,180 5,657 4,713 7,149 9,935 -8.54%
Tax -1,721 -758 -6 -856 -1,570 -135 -1,413 3.33%
NP 4,090 4,764 3,174 4,801 3,143 7,014 8,522 -11.50%
-
NP to SH 4,228 4,671 3,058 4,786 3,308 7,687 9,329 -12.34%
-
Tax Rate 29.62% 13.73% 0.19% 15.13% 33.31% 1.89% 14.22% -
Total Cost 75,031 80,861 74,422 80,651 82,544 83,919 85,370 -2.12%
-
Net Worth 76,402 74,609 71,489 74,224 73,759 72,297 69,264 1.64%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 76,402 74,609 71,489 74,224 73,759 72,297 69,264 1.64%
NOSH 90,578 90,304 90,676 90,794 90,535 90,689 90,518 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.17% 5.56% 4.09% 5.62% 3.67% 7.71% 9.08% -
ROE 5.53% 6.26% 4.28% 6.45% 4.48% 10.63% 13.47% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 87.35 94.82 85.57 94.12 94.64 100.27 103.73 -2.82%
EPS 4.67 5.17 3.37 5.27 3.65 8.48 10.31 -12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.8262 0.7884 0.8175 0.8147 0.7972 0.7652 1.63%
Adjusted Per Share Value based on latest NOSH - 90,794
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.25 17.59 15.94 17.56 17.60 18.68 19.29 -2.81%
EPS 0.87 0.96 0.63 0.98 0.68 1.58 1.92 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1533 0.1469 0.1525 0.1515 0.1485 0.1423 1.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 0.81 0.41 0.44 0.49 0.42 0.50 0.81 0.00%
P/EPS 15.10 7.54 11.27 8.73 10.95 5.90 8.15 10.81%
EY 6.62 13.26 8.87 11.46 9.13 16.95 12.27 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.47 0.48 0.56 0.49 0.63 1.10 -4.39%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 - 01/08/11 20/08/10 14/08/09 21/08/08 10/08/07 -
Price 0.64 0.00 0.36 0.41 0.40 0.43 0.76 -
P/RPS 0.73 0.00 0.42 0.44 0.42 0.43 0.73 0.00%
P/EPS 13.71 0.00 10.67 7.78 10.95 5.07 7.37 10.88%
EY 7.29 0.00 9.37 12.86 9.13 19.71 13.56 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.46 0.50 0.49 0.54 0.99 -4.30%

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