[PRG] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -17.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,931 70,510 67,920 61,868 62,811 62,750 60,524 10.06%
PBT 10,766 11,560 11,968 10,060 12,842 13,085 12,528 -9.56%
Tax -2,342 -2,902 -2,810 -1,912 -3,009 -2,614 -2,504 -4.34%
NP 8,424 8,657 9,158 8,148 9,833 10,470 10,024 -10.89%
-
NP to SH 8,424 8,657 9,158 8,148 9,833 10,470 10,024 -10.89%
-
Tax Rate 21.75% 25.10% 23.48% 19.01% 23.43% 19.98% 19.99% -
Total Cost 61,507 61,853 58,762 53,720 52,978 52,280 50,500 13.98%
-
Net Worth 61,229 55,834 55,236 51,923 22,249 203,464 47,171 18.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,836 - - - - - - -
Div Payout % 33.67% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,229 55,834 55,236 51,923 22,249 203,464 47,171 18.89%
NOSH 90,043 90,055 80,052 79,882 35,886 178,477 29,482 109.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.05% 12.28% 13.48% 13.17% 15.65% 16.69% 16.56% -
ROE 13.76% 15.51% 16.58% 15.69% 44.19% 5.15% 21.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 77.66 78.30 84.84 77.45 175.03 35.16 205.29 -47.53%
EPS 9.36 9.61 11.44 10.20 27.40 5.87 34.00 -57.51%
DPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 0.69 0.65 0.62 1.14 1.60 -43.32%
Adjusted Per Share Value based on latest NOSH - 79,882
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.35 14.47 13.94 12.70 12.89 12.88 12.42 10.06%
EPS 1.73 1.78 1.88 1.67 2.02 2.15 2.06 -10.94%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1146 0.1134 0.1066 0.0457 0.4176 0.0968 18.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.18 1.19 1.66 1.67 1.52 0.00 0.00 -
P/RPS 1.52 1.52 1.96 2.16 0.87 0.00 0.00 -
P/EPS 12.61 12.38 14.51 16.37 5.55 0.00 0.00 -
EY 7.93 8.08 6.89 6.11 18.03 0.00 0.00 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 2.41 2.57 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 01/12/03 13/10/03 -
Price 1.02 1.25 1.30 1.65 1.78 1.57 0.00 -
P/RPS 1.31 1.60 1.53 2.13 1.02 4.47 0.00 -
P/EPS 10.90 13.00 11.36 16.18 6.50 26.76 0.00 -
EY 9.17 7.69 8.80 6.18 15.39 3.74 0.00 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.02 1.88 2.54 2.87 1.38 0.00 -

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