[PRG] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.39%
YoY- 1319.7%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,978 20,715 21,218 20,714 18,201 20,564 19,120 13.04%
PBT 1,746 570 1,146 2,060 1,428 990 409 163.38%
Tax -255 -193 -186 -124 -189 -292 649 -
NP 1,491 377 960 1,936 1,239 698 1,058 25.72%
-
NP to SH 1,481 385 931 1,874 1,206 701 1,019 28.33%
-
Tax Rate 14.60% 33.86% 16.23% 6.02% 13.24% 29.49% -158.68% -
Total Cost 21,487 20,338 20,258 18,778 16,962 19,866 18,062 12.28%
-
Net Worth 74,609 0 72,618 72,153 71,489 70,500 71,257 3.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 74,609 0 72,618 72,153 71,489 70,500 71,257 3.11%
NOSH 90,304 89,534 90,388 90,531 90,676 91,038 90,176 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.49% 1.82% 4.52% 9.35% 6.81% 3.39% 5.53% -
ROE 1.98% 0.00% 1.28% 2.60% 1.69% 0.99% 1.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.44 23.14 23.47 22.88 20.07 22.59 21.20 12.93%
EPS 1.64 0.43 1.03 2.07 1.33 0.77 1.13 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8262 0.00 0.8034 0.797 0.7884 0.7744 0.7902 3.01%
Adjusted Per Share Value based on latest NOSH - 90,531
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.31 4.79 4.91 4.79 4.21 4.75 4.42 13.02%
EPS 0.34 0.09 0.22 0.43 0.28 0.16 0.24 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.00 0.1679 0.1668 0.1653 0.163 0.1648 3.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.39 0.38 0.37 0.44 0.38 0.38 0.40 -
P/RPS 1.53 1.64 1.58 1.92 1.89 1.68 1.89 -13.15%
P/EPS 23.78 88.37 35.92 21.26 28.57 49.35 35.40 -23.31%
EY 4.21 1.13 2.78 4.70 3.50 2.03 2.83 30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.46 0.55 0.48 0.49 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 - 28/02/12 08/11/11 01/08/11 23/05/11 25/02/11 -
Price 0.38 0.00 0.37 0.35 0.36 0.40 0.45 -
P/RPS 1.49 0.00 1.58 1.53 1.79 1.77 2.12 -20.96%
P/EPS 23.17 0.00 35.92 16.91 27.07 51.95 39.82 -30.32%
EY 4.32 0.00 2.78 5.91 3.69 1.93 2.51 43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.46 0.44 0.46 0.52 0.57 -13.33%

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