[PRG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.35%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 92,824 98,116 93,816 94,529 98,590 96,336 84,894 6.14%
PBT 8,120 6,900 8,249 9,549 10,374 9,356 8,322 -1.62%
Tax -1,304 -976 -249 -1,149 -1,532 -832 -1,157 8.30%
NP 6,816 5,924 8,000 8,400 8,842 8,524 7,165 -3.27%
-
NP to SH 7,626 6,836 8,793 9,213 9,838 9,900 7,830 -1.74%
-
Tax Rate 16.06% 14.14% 3.02% 12.03% 14.77% 8.89% 13.90% -
Total Cost 86,008 92,192 85,816 86,129 89,748 87,812 77,729 6.98%
-
Net Worth 72,202 70,711 69,960 68,332 69,064 66,564 64,546 7.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,202 70,711 69,960 68,332 69,064 66,564 64,546 7.76%
NOSH 90,570 90,423 90,364 90,326 90,256 90,000 89,871 0.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.34% 6.04% 8.53% 8.89% 8.97% 8.85% 8.44% -
ROE 10.56% 9.67% 12.57% 13.48% 14.24% 14.87% 12.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.49 108.51 103.82 104.65 109.23 107.04 94.46 5.59%
EPS 8.42 7.56 9.73 10.20 10.90 11.00 8.72 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7972 0.782 0.7742 0.7565 0.7652 0.7396 0.7182 7.21%
Adjusted Per Share Value based on latest NOSH - 90,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.07 20.16 19.27 19.42 20.25 19.79 17.44 6.14%
EPS 1.57 1.40 1.81 1.89 2.02 2.03 1.61 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.1453 0.1437 0.1404 0.1419 0.1368 0.1326 7.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.53 0.60 0.74 0.84 0.69 0.50 -
P/RPS 0.49 0.49 0.58 0.71 0.77 0.64 0.53 -5.10%
P/EPS 5.94 7.01 6.17 7.25 7.71 6.27 5.74 2.31%
EY 16.84 14.26 16.22 13.78 12.98 15.94 17.42 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.77 0.98 1.10 0.93 0.70 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 22/02/08 22/11/07 10/08/07 25/05/07 27/02/07 -
Price 0.43 0.58 0.59 0.64 0.76 0.82 0.79 -
P/RPS 0.42 0.53 0.57 0.61 0.70 0.77 0.84 -37.03%
P/EPS 5.11 7.67 6.06 6.27 6.97 7.45 9.07 -31.80%
EY 19.58 13.03 16.49 15.94 14.34 13.41 11.03 46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.76 0.85 0.99 1.11 1.10 -37.79%

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