[PRG] YoY Annualized 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- -68.33%
YoY- 94.16%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 76,728 82,860 82,256 83,632 73,696 98,116 96,336 -3.71%
PBT 2,960 2,280 3,960 2,140 736 6,900 9,356 -17.43%
Tax -1,328 -772 -1,168 -836 -644 -976 -832 8.09%
NP 1,632 1,508 2,792 1,304 92 5,924 8,524 -24.06%
-
NP to SH 1,760 1,540 2,804 1,196 616 6,836 9,900 -24.99%
-
Tax Rate 44.86% 33.86% 29.49% 39.07% 87.50% 14.14% 8.89% -
Total Cost 75,096 81,352 79,464 82,328 73,604 92,192 87,812 -2.57%
-
Net Worth 73,740 0 70,500 73,227 73,612 70,711 66,564 1.71%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 73,740 0 70,500 73,227 73,612 70,711 66,564 1.71%
NOSH 89,795 89,534 91,038 90,606 90,588 90,423 90,000 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.13% 1.82% 3.39% 1.56% 0.12% 6.04% 8.85% -
ROE 2.39% 0.00% 3.98% 1.63% 0.84% 9.67% 14.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 85.45 92.54 90.35 92.30 81.35 108.51 107.04 -3.68%
EPS 1.96 1.72 3.08 1.32 0.68 7.56 11.00 -24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8212 0.00 0.7744 0.8082 0.8126 0.782 0.7396 1.75%
Adjusted Per Share Value based on latest NOSH - 90,606
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.74 19.16 19.02 19.34 17.04 22.68 22.27 -3.71%
EPS 0.41 0.36 0.65 0.28 0.14 1.58 2.29 -24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.00 0.163 0.1693 0.1702 0.1635 0.1539 1.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.40 0.38 0.38 0.49 0.34 0.53 0.69 -
P/RPS 0.47 0.41 0.42 0.53 0.42 0.49 0.64 -5.01%
P/EPS 20.41 22.09 12.34 37.12 50.00 7.01 6.27 21.71%
EY 4.90 4.53 8.11 2.69 2.00 14.26 15.94 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.49 0.61 0.42 0.68 0.93 -10.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 - 23/05/11 21/05/10 27/05/09 28/05/08 25/05/07 -
Price 0.475 0.00 0.40 0.45 0.34 0.58 0.82 -
P/RPS 0.56 0.00 0.44 0.49 0.42 0.53 0.77 -5.16%
P/EPS 24.23 0.00 12.99 34.09 50.00 7.67 7.45 21.69%
EY 4.13 0.00 7.70 2.93 2.00 13.03 13.41 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.52 0.56 0.42 0.74 1.11 -10.24%

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