[PRG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 59.49%
YoY- -25.43%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,297 19,604 76,766 56,877 36,654 17,079 69,931 -30.82%
PBT 3,575 1,707 6,931 5,963 3,727 1,841 10,766 -52.14%
Tax -510 -291 -1,150 -808 -535 -448 -2,342 -63.90%
NP 3,065 1,416 5,781 5,155 3,192 1,393 8,424 -49.12%
-
NP to SH 3,420 1,504 5,781 4,842 3,036 1,393 8,424 -45.26%
-
Tax Rate 14.27% 17.05% 16.59% 13.55% 14.35% 24.33% 21.75% -
Total Cost 37,232 18,188 70,985 51,722 33,462 15,686 61,507 -28.50%
-
Net Worth 64,567 61,420 64,833 59,400 60,359 58,416 61,229 3.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,836 -
Div Payout % - - - - - - 33.67% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,567 61,420 64,833 59,400 60,359 58,416 61,229 3.61%
NOSH 89,763 90,059 90,046 89,999 90,089 89,870 90,043 -0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.61% 7.22% 7.53% 9.06% 8.71% 8.16% 12.05% -
ROE 5.30% 2.45% 8.92% 8.15% 5.03% 2.38% 13.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.89 21.77 85.25 63.20 40.69 19.00 77.66 -30.67%
EPS 3.81 1.67 6.42 5.38 3.37 1.55 9.36 -45.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.15 -
NAPS 0.7193 0.682 0.72 0.66 0.67 0.65 0.68 3.82%
Adjusted Per Share Value based on latest NOSH - 89,850
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.27 4.02 15.76 11.68 7.52 3.51 14.35 -30.81%
EPS 0.70 0.31 1.19 0.99 0.62 0.29 1.73 -45.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.1325 0.1261 0.1331 0.1219 0.1239 0.1199 0.1257 3.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.45 0.44 0.65 0.85 1.00 1.18 -
P/RPS 1.05 2.07 0.52 1.03 2.09 5.26 1.52 -21.90%
P/EPS 12.34 26.95 6.85 12.08 25.22 64.52 12.61 -1.43%
EY 8.11 3.71 14.59 8.28 3.96 1.55 7.93 1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.65 0.66 0.61 0.98 1.27 1.54 1.74 -48.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 -
Price 0.45 0.45 0.41 0.49 0.81 0.90 1.02 -
P/RPS 1.00 2.07 0.48 0.78 1.99 4.74 1.31 -16.51%
P/EPS 11.81 26.95 6.39 9.11 24.04 58.06 10.90 5.50%
EY 8.47 3.71 15.66 10.98 4.16 1.72 9.17 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.63 0.66 0.57 0.74 1.21 1.38 1.50 -44.00%

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