[PRG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 84.87%
YoY- -69.24%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,313 79,305 83,813 78,732 95,384 94,529 84,202 0.60%
PBT 4,646 5,970 3,386 3,205 8,806 9,549 8,296 -9.20%
Tax -905 -806 -938 -914 -1,457 -1,149 -1,196 -4.53%
NP 3,741 5,164 2,448 2,290 7,349 8,400 7,100 -10.11%
-
NP to SH 3,818 5,041 2,402 2,444 7,946 9,213 7,954 -11.50%
-
Tax Rate 19.48% 13.50% 27.70% 28.52% 16.55% 12.03% 14.42% -
Total Cost 83,572 74,141 81,365 76,441 88,034 86,129 77,102 1.35%
-
Net Worth 72,606 72,092 71,328 72,730 73,077 68,332 63,514 2.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 72,606 72,092 71,328 72,730 73,077 68,332 63,514 2.25%
NOSH 90,632 90,454 90,552 90,742 90,577 90,326 89,849 0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.28% 6.51% 2.92% 2.91% 7.70% 8.89% 8.43% -
ROE 5.26% 6.99% 3.37% 3.36% 10.87% 13.48% 12.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 96.34 87.67 92.56 86.76 105.31 104.65 93.72 0.46%
EPS 4.21 5.57 2.65 2.69 8.77 10.20 8.85 -11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8011 0.797 0.7877 0.8015 0.8068 0.7565 0.7069 2.10%
Adjusted Per Share Value based on latest NOSH - 90,852
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.19 18.34 19.38 18.20 22.05 21.86 19.47 0.60%
EPS 0.88 1.17 0.56 0.57 1.84 2.13 1.84 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1667 0.1649 0.1682 0.169 0.158 0.1468 2.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.44 0.43 0.44 0.50 0.74 0.44 -
P/RPS 0.39 0.50 0.46 0.51 0.47 0.71 0.47 -3.05%
P/EPS 9.02 7.89 16.21 16.34 5.70 7.25 4.97 10.43%
EY 11.09 12.67 6.17 6.12 17.55 13.78 20.12 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.55 0.55 0.62 0.98 0.62 -4.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 08/11/11 25/11/10 24/11/09 13/11/08 22/11/07 23/11/06 -
Price 0.35 0.35 0.45 0.56 0.43 0.64 0.51 -
P/RPS 0.36 0.40 0.49 0.65 0.41 0.61 0.54 -6.52%
P/EPS 8.31 6.28 16.96 20.79 4.90 6.27 5.76 6.29%
EY 12.04 15.92 5.90 4.81 20.40 15.94 17.36 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.57 0.70 0.53 0.85 0.72 -7.87%

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