[PRG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 24.62%
YoY- 67.03%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,485 43,693 20,715 80,697 59,479 38,765 20,564 115.99%
PBT 3,485 2,316 570 5,624 4,478 2,397 990 130.87%
Tax -679 -448 -193 -791 -605 -460 -292 75.24%
NP 2,806 1,868 377 4,833 3,873 1,937 698 152.18%
-
NP to SH 2,864 1,866 385 4,712 3,781 1,907 701 154.91%
-
Tax Rate 19.48% 19.34% 33.86% 14.06% 13.51% 19.19% 29.49% -
Total Cost 62,679 41,825 20,338 75,864 55,606 36,828 19,866 114.66%
-
Net Worth 72,606 74,839 0 72,660 72,092 71,254 70,500 1.97%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,606 74,839 0 72,660 72,092 71,254 70,500 1.97%
NOSH 90,632 90,582 89,534 90,441 90,454 90,379 91,038 -0.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.28% 4.28% 1.82% 5.99% 6.51% 5.00% 3.39% -
ROE 3.94% 2.49% 0.00% 6.48% 5.24% 2.68% 0.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 72.25 48.24 23.14 89.23 65.76 42.89 22.59 116.61%
EPS 3.16 2.06 0.43 5.21 4.18 2.11 0.77 155.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8011 0.8262 0.00 0.8034 0.797 0.7884 0.7744 2.27%
Adjusted Per Share Value based on latest NOSH - 90,388
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.45 8.98 4.26 16.58 12.22 7.96 4.22 116.11%
EPS 0.59 0.38 0.08 0.97 0.78 0.39 0.14 160.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1538 0.00 0.1493 0.1481 0.1464 0.1448 2.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.39 0.38 0.37 0.44 0.38 0.38 -
P/RPS 0.53 0.81 1.64 0.41 0.67 0.89 1.68 -53.56%
P/EPS 12.03 18.93 88.37 7.10 10.53 18.01 49.35 -60.87%
EY 8.32 5.28 1.13 14.08 9.50 5.55 2.03 155.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.00 0.46 0.55 0.48 0.49 -2.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 27/08/12 - 28/02/12 08/11/11 01/08/11 23/05/11 -
Price 0.35 0.38 0.00 0.37 0.35 0.36 0.40 -
P/RPS 0.48 0.79 0.00 0.41 0.53 0.84 1.77 -58.00%
P/EPS 11.08 18.45 0.00 7.10 8.37 17.06 51.95 -64.20%
EY 9.03 5.42 0.00 14.08 11.94 5.86 1.93 178.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.00 0.46 0.44 0.46 0.52 -10.51%

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