[PRG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -33.86%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 76,766 75,836 73,308 68,316 69,931 70,510 67,920 8.48%
PBT 6,931 7,950 7,454 7,364 10,766 11,560 11,968 -30.45%
Tax -1,150 -1,077 -1,070 -1,792 -2,342 -2,902 -2,810 -44.78%
NP 5,781 6,873 6,384 5,572 8,424 8,657 9,158 -26.35%
-
NP to SH 5,781 6,456 6,072 5,572 8,424 8,657 9,158 -26.35%
-
Tax Rate 16.59% 13.55% 14.35% 24.33% 21.75% 25.10% 23.48% -
Total Cost 70,985 68,962 66,924 62,744 61,507 61,853 58,762 13.38%
-
Net Worth 64,833 59,399 60,359 58,416 61,229 55,834 55,236 11.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,836 - - -
Div Payout % - - - - 33.67% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 64,833 59,399 60,359 58,416 61,229 55,834 55,236 11.23%
NOSH 90,046 89,999 90,089 89,870 90,043 90,055 80,052 8.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.53% 9.06% 8.71% 8.16% 12.05% 12.28% 13.48% -
ROE 8.92% 10.87% 10.06% 9.54% 13.76% 15.51% 16.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.25 84.26 81.37 76.02 77.66 78.30 84.84 0.32%
EPS 6.42 7.17 6.74 6.20 9.36 9.61 11.44 -31.89%
DPS 0.00 0.00 0.00 0.00 3.15 0.00 0.00 -
NAPS 0.72 0.66 0.67 0.65 0.68 0.62 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 89,870
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.77 15.58 15.06 14.04 14.37 14.49 13.95 8.49%
EPS 1.19 1.33 1.25 1.14 1.73 1.78 1.88 -26.21%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.1332 0.122 0.124 0.12 0.1258 0.1147 0.1135 11.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.65 0.85 1.00 1.18 1.19 1.66 -
P/RPS 0.52 0.77 1.04 1.32 1.52 1.52 1.96 -58.61%
P/EPS 6.85 9.06 12.61 16.13 12.61 12.38 14.51 -39.28%
EY 14.59 11.04 7.93 6.20 7.93 8.08 6.89 64.67%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.61 0.98 1.27 1.54 1.74 1.92 2.41 -59.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 25/11/04 26/08/04 -
Price 0.41 0.49 0.81 0.90 1.02 1.25 1.30 -
P/RPS 0.48 0.58 1.00 1.18 1.31 1.60 1.53 -53.73%
P/EPS 6.39 6.83 12.02 14.52 10.90 13.00 11.36 -31.78%
EY 15.66 14.64 8.32 6.89 9.17 7.69 8.80 46.69%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.57 0.74 1.21 1.38 1.50 2.02 1.88 -54.77%

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