[PRG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.47%
YoY- -70.25%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,703 78,599 84,651 81,073 94,457 92,639 82,987 0.73%
PBT 4,631 4,887 4,592 3,586 7,719 9,263 7,183 -7.04%
Tax -865 44 -788 -1,371 -480 -1,122 -1,097 -3.87%
NP 3,766 4,931 3,804 2,215 7,239 8,141 6,086 -7.68%
-
NP to SH 3,795 4,800 3,746 2,333 7,843 8,774 6,899 -9.47%
-
Tax Rate 18.68% -0.90% 17.16% 38.23% 6.22% 12.11% 15.27% -
Total Cost 82,937 73,668 80,847 78,858 87,218 84,498 76,901 1.26%
-
Net Worth 72,681 72,153 69,317 72,818 73,088 68,463 63,596 2.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 72,681 72,153 69,317 72,818 73,088 68,463 63,596 2.24%
NOSH 90,727 90,531 87,999 90,852 90,590 90,499 89,964 0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.34% 6.27% 4.49% 2.73% 7.66% 8.79% 7.33% -
ROE 5.22% 6.65% 5.40% 3.20% 10.73% 12.82% 10.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.56 86.82 96.19 89.24 104.27 102.36 92.24 0.59%
EPS 4.18 5.30 4.26 2.57 8.66 9.70 7.67 -9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8011 0.797 0.7877 0.8015 0.8068 0.7565 0.7069 2.10%
Adjusted Per Share Value based on latest NOSH - 90,852
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.81 16.15 17.39 16.66 19.41 19.03 17.05 0.72%
EPS 0.78 0.99 0.77 0.48 1.61 1.80 1.42 -9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1493 0.1482 0.1424 0.1496 0.1502 0.1407 0.1307 2.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.44 0.43 0.44 0.50 0.74 0.44 -
P/RPS 0.40 0.51 0.45 0.49 0.48 0.72 0.48 -2.99%
P/EPS 9.08 8.30 10.10 17.13 5.78 7.63 5.74 7.93%
EY 11.01 12.05 9.90 5.84 17.32 13.10 17.43 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.55 0.55 0.62 0.98 0.62 -4.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date - 08/11/11 25/11/10 24/11/09 13/11/08 22/11/07 23/11/06 -
Price 0.00 0.35 0.45 0.56 0.43 0.64 0.51 -
P/RPS 0.00 0.40 0.47 0.63 0.41 0.63 0.55 -
P/EPS 0.00 6.60 10.57 21.81 4.97 6.60 6.65 -
EY 0.00 15.15 9.46 4.59 20.13 15.15 15.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.57 0.70 0.53 0.85 0.72 -

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