[PRG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.08%
YoY- 94.16%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 81,980 62,860 43,149 20,908 80,840 59,049 38,537 65.17%
PBT 2,949 2,540 2,187 535 4,456 2,404 986 107.17%
Tax -55 -704 -530 -209 -770 -686 -444 -75.05%
NP 2,894 1,836 1,657 326 3,686 1,718 542 204.56%
-
NP to SH 2,821 1,802 1,670 299 3,777 1,833 661 162.41%
-
Tax Rate 1.87% 27.72% 24.23% 39.07% 17.28% 28.54% 45.03% -
Total Cost 79,086 61,024 41,492 20,582 77,154 57,331 37,995 62.80%
-
Net Worth 71,483 71,328 74,197 73,227 74,168 72,730 73,769 -2.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 71,483 71,328 74,197 73,227 74,168 72,730 73,769 -2.07%
NOSH 90,416 90,552 90,760 90,606 90,559 90,742 90,547 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.53% 2.92% 3.84% 1.56% 4.56% 2.91% 1.41% -
ROE 3.95% 2.53% 2.25% 0.41% 5.09% 2.52% 0.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 90.67 69.42 47.54 23.08 89.27 65.07 42.56 65.33%
EPS 3.12 1.99 1.84 0.33 4.17 2.02 0.73 162.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7906 0.7877 0.8175 0.8082 0.819 0.8015 0.8147 -1.97%
Adjusted Per Share Value based on latest NOSH - 90,606
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.95 14.53 9.98 4.83 18.69 13.65 8.91 65.15%
EPS 0.65 0.42 0.39 0.07 0.87 0.42 0.15 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1649 0.1715 0.1693 0.1715 0.1682 0.1706 -2.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.43 0.46 0.49 0.48 0.44 0.40 -
P/RPS 0.44 0.62 0.97 2.12 0.54 0.68 0.94 -39.63%
P/EPS 12.82 21.61 25.00 148.48 11.51 21.78 54.79 -61.92%
EY 7.80 4.63 4.00 0.67 8.69 4.59 1.82 163.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.56 0.61 0.59 0.55 0.49 2.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 21/05/10 22/02/10 24/11/09 14/08/09 -
Price 0.45 0.45 0.41 0.45 0.58 0.56 0.40 -
P/RPS 0.50 0.65 0.86 1.95 0.65 0.86 0.94 -34.27%
P/EPS 14.42 22.61 22.28 136.36 13.91 27.72 54.79 -58.83%
EY 6.93 4.42 4.49 0.73 7.19 3.61 1.82 143.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.50 0.56 0.71 0.70 0.49 10.57%

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