[PRG] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.47%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 73,308 68,316 69,931 70,510 67,920 61,868 62,811 10.86%
PBT 7,454 7,364 10,766 11,560 11,968 10,060 12,842 -30.43%
Tax -1,070 -1,792 -2,342 -2,902 -2,810 -1,912 -3,009 -49.83%
NP 6,384 5,572 8,424 8,657 9,158 8,148 9,833 -25.04%
-
NP to SH 6,072 5,572 8,424 8,657 9,158 8,148 9,833 -27.50%
-
Tax Rate 14.35% 24.33% 21.75% 25.10% 23.48% 19.01% 23.43% -
Total Cost 66,924 62,744 61,507 61,853 58,762 53,720 52,978 16.87%
-
Net Worth 60,359 58,416 61,229 55,834 55,236 51,923 22,249 94.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,836 - - - - -
Div Payout % - - 33.67% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 60,359 58,416 61,229 55,834 55,236 51,923 22,249 94.63%
NOSH 90,089 89,870 90,043 90,055 80,052 79,882 35,886 84.81%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.71% 8.16% 12.05% 12.28% 13.48% 13.17% 15.65% -
ROE 10.06% 9.54% 13.76% 15.51% 16.58% 15.69% 44.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 81.37 76.02 77.66 78.30 84.84 77.45 175.03 -40.01%
EPS 6.74 6.20 9.36 9.61 11.44 10.20 27.40 -60.77%
DPS 0.00 0.00 3.15 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.68 0.62 0.69 0.65 0.62 5.31%
Adjusted Per Share Value based on latest NOSH - 89,859
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.06 14.04 14.37 14.49 13.95 12.71 12.90 10.88%
EPS 1.25 1.14 1.73 1.78 1.88 1.67 2.02 -27.40%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.12 0.1258 0.1147 0.1135 0.1067 0.0457 94.65%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.85 1.00 1.18 1.19 1.66 1.67 1.52 -
P/RPS 1.04 1.32 1.52 1.52 1.96 2.16 0.87 12.64%
P/EPS 12.61 16.13 12.61 12.38 14.51 16.37 5.55 72.91%
EY 7.93 6.20 7.93 8.08 6.89 6.11 18.03 -42.19%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.54 1.74 1.92 2.41 2.57 2.45 -35.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 -
Price 0.81 0.90 1.02 1.25 1.30 1.65 1.78 -
P/RPS 1.00 1.18 1.31 1.60 1.53 2.13 1.02 -1.31%
P/EPS 12.02 14.52 10.90 13.00 11.36 16.18 6.50 50.71%
EY 8.32 6.89 9.17 7.69 8.80 6.18 15.39 -33.66%
DY 0.00 0.00 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 1.50 2.02 1.88 2.54 2.87 -43.80%

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