[PRG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.39%
YoY- -31.37%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 63,152 40,297 19,604 76,766 56,877 36,654 17,079 138.93%
PBT 6,222 3,575 1,707 6,931 5,963 3,727 1,841 125.04%
Tax -897 -510 -291 -1,150 -808 -535 -448 58.79%
NP 5,325 3,065 1,416 5,781 5,155 3,192 1,393 144.28%
-
NP to SH 5,966 3,420 1,504 5,781 4,842 3,036 1,393 163.49%
-
Tax Rate 14.42% 14.27% 17.05% 16.59% 13.55% 14.35% 24.33% -
Total Cost 57,827 37,232 18,188 70,985 51,722 33,462 15,686 138.45%
-
Net Worth 63,514 64,567 61,420 64,833 59,400 60,359 58,416 5.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,514 64,567 61,420 64,833 59,400 60,359 58,416 5.73%
NOSH 89,849 89,763 90,059 90,046 89,999 90,089 89,870 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.43% 7.61% 7.22% 7.53% 9.06% 8.71% 8.16% -
ROE 9.39% 5.30% 2.45% 8.92% 8.15% 5.03% 2.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 70.29 44.89 21.77 85.25 63.20 40.69 19.00 139.00%
EPS 6.64 3.81 1.67 6.42 5.38 3.37 1.55 163.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7069 0.7193 0.682 0.72 0.66 0.67 0.65 5.74%
Adjusted Per Share Value based on latest NOSH - 90,288
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.96 8.27 4.02 15.76 11.68 7.52 3.51 138.70%
EPS 1.22 0.70 0.31 1.19 0.99 0.62 0.29 160.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.1325 0.1261 0.1331 0.1219 0.1239 0.1199 5.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.47 0.45 0.44 0.65 0.85 1.00 -
P/RPS 0.63 1.05 2.07 0.52 1.03 2.09 5.26 -75.67%
P/EPS 6.63 12.34 26.95 6.85 12.08 25.22 64.52 -78.03%
EY 15.09 8.11 3.71 14.59 8.28 3.96 1.55 355.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.66 0.61 0.98 1.27 1.54 -45.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 -
Price 0.51 0.45 0.45 0.41 0.49 0.81 0.90 -
P/RPS 0.73 1.00 2.07 0.48 0.78 1.99 4.74 -71.23%
P/EPS 7.68 11.81 26.95 6.39 9.11 24.04 58.06 -74.00%
EY 13.02 8.47 3.71 15.66 10.98 4.16 1.72 285.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.66 0.57 0.74 1.21 1.38 -35.16%

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