[PRG] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.07%
YoY- 7.97%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,894 84,202 80,594 78,416 76,766 75,836 73,308 10.24%
PBT 8,322 8,296 7,150 6,828 6,931 7,950 7,454 7.59%
Tax -1,157 -1,196 -1,020 -1,164 -1,150 -1,077 -1,070 5.33%
NP 7,165 7,100 6,130 5,664 5,781 6,873 6,384 7.97%
-
NP to SH 7,830 7,954 6,840 6,016 5,781 6,456 6,072 18.41%
-
Tax Rate 13.90% 14.42% 14.27% 17.05% 16.59% 13.55% 14.35% -
Total Cost 77,729 77,102 74,464 72,752 70,985 68,962 66,924 10.46%
-
Net Worth 64,546 63,514 64,567 61,420 64,833 59,399 60,359 4.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,546 63,514 64,567 61,420 64,833 59,399 60,359 4.55%
NOSH 89,871 89,849 89,763 90,059 90,046 89,999 90,089 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.44% 8.43% 7.61% 7.22% 7.53% 9.06% 8.71% -
ROE 12.13% 12.52% 10.59% 9.79% 8.92% 10.87% 10.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.46 93.72 89.78 87.07 85.25 84.26 81.37 10.42%
EPS 8.72 8.85 7.62 6.68 6.42 7.17 6.74 18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.7069 0.7193 0.682 0.72 0.66 0.67 4.72%
Adjusted Per Share Value based on latest NOSH - 90,059
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.43 17.28 16.54 16.10 15.76 15.57 15.05 10.25%
EPS 1.61 1.63 1.40 1.23 1.19 1.33 1.25 18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.1304 0.1325 0.1261 0.1331 0.1219 0.1239 4.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.44 0.47 0.45 0.44 0.65 0.85 -
P/RPS 0.53 0.47 0.52 0.52 0.52 0.77 1.04 -36.12%
P/EPS 5.74 4.97 6.17 6.74 6.85 9.06 12.61 -40.74%
EY 17.42 20.12 16.21 14.84 14.59 11.04 7.93 68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.65 0.66 0.61 0.98 1.27 -32.70%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 -
Price 0.79 0.51 0.45 0.45 0.41 0.49 0.81 -
P/RPS 0.84 0.54 0.50 0.52 0.48 0.58 1.00 -10.94%
P/EPS 9.07 5.76 5.91 6.74 6.39 6.83 12.02 -17.07%
EY 11.03 17.36 16.93 14.84 15.66 14.64 8.32 20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.72 0.63 0.66 0.57 0.74 1.21 -6.14%

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