[PRG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.9%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,765 20,564 81,980 62,860 43,149 20,908 80,840 -38.81%
PBT 2,397 990 2,949 2,540 2,187 535 4,456 -33.93%
Tax -460 -292 -55 -704 -530 -209 -770 -29.13%
NP 1,937 698 2,894 1,836 1,657 326 3,686 -34.95%
-
NP to SH 1,907 701 2,821 1,802 1,670 299 3,777 -36.67%
-
Tax Rate 19.19% 29.49% 1.87% 27.72% 24.23% 39.07% 17.28% -
Total Cost 36,828 19,866 79,086 61,024 41,492 20,582 77,154 -39.00%
-
Net Worth 71,254 70,500 71,483 71,328 74,197 73,227 74,168 -2.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,254 70,500 71,483 71,328 74,197 73,227 74,168 -2.64%
NOSH 90,379 91,038 90,416 90,552 90,760 90,606 90,559 -0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.00% 3.39% 3.53% 2.92% 3.84% 1.56% 4.56% -
ROE 2.68% 0.99% 3.95% 2.53% 2.25% 0.41% 5.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.89 22.59 90.67 69.42 47.54 23.08 89.27 -38.73%
EPS 2.11 0.77 3.12 1.99 1.84 0.33 4.17 -36.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7744 0.7906 0.7877 0.8175 0.8082 0.819 -2.51%
Adjusted Per Share Value based on latest NOSH - 87,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.96 4.75 18.95 14.53 9.98 4.83 18.69 -38.82%
EPS 0.44 0.16 0.65 0.42 0.39 0.07 0.87 -36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.163 0.1653 0.1649 0.1715 0.1693 0.1715 -2.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.38 0.40 0.43 0.46 0.49 0.48 -
P/RPS 0.89 1.68 0.44 0.62 0.97 2.12 0.54 39.65%
P/EPS 18.01 49.35 12.82 21.61 25.00 148.48 11.51 34.89%
EY 5.55 2.03 7.80 4.63 4.00 0.67 8.69 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.55 0.56 0.61 0.59 -12.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 01/08/11 23/05/11 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 -
Price 0.36 0.40 0.45 0.45 0.41 0.45 0.58 -
P/RPS 0.84 1.77 0.50 0.65 0.86 1.95 0.65 18.69%
P/EPS 17.06 51.95 14.42 22.61 22.28 136.36 13.91 14.62%
EY 5.86 1.93 6.93 4.42 4.49 0.73 7.19 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 0.57 0.50 0.56 0.71 -25.18%

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