[PRG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 114.61%
YoY- -82.66%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 87,386 77,530 86,298 77,074 92,824 98,590 80,594 1.35%
PBT 4,632 4,794 4,374 1,972 8,120 10,374 7,150 -6.97%
Tax -896 -920 -1,060 -888 -1,304 -1,532 -1,020 -2.13%
NP 3,736 3,874 3,314 1,084 6,816 8,842 6,130 -7.91%
-
NP to SH 3,732 3,814 3,340 1,322 7,626 9,838 6,840 -9.59%
-
Tax Rate 19.34% 19.19% 24.23% 45.03% 16.06% 14.77% 14.27% -
Total Cost 83,650 73,656 82,984 75,990 86,008 89,748 74,464 1.95%
-
Net Worth 74,839 71,254 74,197 73,769 72,202 69,064 64,567 2.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 74,839 71,254 74,197 73,769 72,202 69,064 64,567 2.48%
NOSH 90,582 90,379 90,760 90,547 90,570 90,256 89,763 0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.28% 5.00% 3.84% 1.41% 7.34% 8.97% 7.61% -
ROE 4.99% 5.35% 4.50% 1.79% 10.56% 14.24% 10.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.47 85.78 95.08 85.12 102.49 109.23 89.78 1.20%
EPS 4.12 4.22 3.68 1.46 8.42 10.90 7.62 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8262 0.7884 0.8175 0.8147 0.7972 0.7652 0.7193 2.33%
Adjusted Per Share Value based on latest NOSH - 90,535
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.20 17.93 19.95 17.82 21.46 22.79 18.63 1.35%
EPS 0.86 0.88 0.77 0.31 1.76 2.27 1.58 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.173 0.1647 0.1715 0.1706 0.1669 0.1597 0.1493 2.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.38 0.46 0.40 0.50 0.84 0.47 -
P/RPS 0.40 0.44 0.48 0.47 0.49 0.77 0.52 -4.27%
P/EPS 9.47 9.00 12.50 27.40 5.94 7.71 6.17 7.39%
EY 10.56 11.11 8.00 3.65 16.84 12.98 16.21 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.56 0.49 0.63 1.10 0.65 -5.25%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 01/08/11 20/08/10 14/08/09 21/08/08 10/08/07 25/08/06 -
Price 0.38 0.36 0.41 0.40 0.43 0.76 0.45 -
P/RPS 0.39 0.42 0.43 0.47 0.42 0.70 0.50 -4.05%
P/EPS 9.22 8.53 11.14 27.40 5.11 6.97 5.91 7.68%
EY 10.84 11.72 8.98 3.65 19.58 14.34 16.93 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.50 0.49 0.54 0.99 0.63 -5.10%

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