[PRG] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.61%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,145 19,182 19,002 21,792 22,978 20,715 21,218 -6.63%
PBT 2,079 740 1,823 1,169 1,746 570 1,146 48.80%
Tax -542 -332 -616 -231 -255 -193 -186 104.14%
NP 1,537 408 1,207 938 1,491 377 960 36.89%
-
NP to SH 1,567 440 1,223 998 1,481 385 931 41.54%
-
Tax Rate 26.07% 44.86% 33.79% 19.76% 14.60% 33.86% 16.23% -
Total Cost 17,608 18,774 17,795 20,854 21,487 20,338 20,258 -8.93%
-
Net Worth 76,402 73,740 73,378 72,681 74,609 0 72,618 3.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 76,402 73,740 73,378 72,681 74,609 0 72,618 3.44%
NOSH 90,578 89,795 90,145 90,727 90,304 89,534 90,388 0.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.03% 2.13% 6.35% 4.30% 6.49% 1.82% 4.52% -
ROE 2.05% 0.60% 1.67% 1.37% 1.98% 0.00% 1.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.14 21.36 21.08 24.02 25.44 23.14 23.47 -6.73%
EPS 1.73 0.49 1.35 1.10 1.64 0.43 1.03 41.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.8212 0.814 0.8011 0.8262 0.00 0.8034 3.30%
Adjusted Per Share Value based on latest NOSH - 90,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.43 4.43 4.39 5.04 5.31 4.79 4.91 -6.63%
EPS 0.36 0.10 0.28 0.23 0.34 0.09 0.22 38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1705 0.1697 0.168 0.1725 0.00 0.1679 3.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.705 0.40 0.37 0.38 0.39 0.38 0.37 -
P/RPS 3.34 1.87 1.76 1.58 1.53 1.64 1.58 64.78%
P/EPS 40.75 81.63 27.27 34.55 23.78 88.37 35.92 8.78%
EY 2.45 1.23 3.67 2.89 4.21 1.13 2.78 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.49 0.45 0.47 0.47 0.00 0.46 49.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 27/08/12 - 28/02/12 -
Price 0.64 0.475 0.38 0.35 0.38 0.00 0.37 -
P/RPS 3.03 2.22 1.80 1.46 1.49 0.00 1.58 54.41%
P/EPS 36.99 96.94 28.01 31.82 23.17 0.00 35.92 1.97%
EY 2.70 1.03 3.57 3.14 4.32 0.00 2.78 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.47 0.44 0.46 0.00 0.46 39.79%

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