[PRG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.24%
YoY- 35.44%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,897 49,295 24,084 84,894 63,152 40,297 19,604 135.42%
PBT 7,162 5,187 2,339 8,322 6,222 3,575 1,707 159.90%
Tax -862 -766 -208 -1,157 -897 -510 -291 106.12%
NP 6,300 4,421 2,131 7,165 5,325 3,065 1,416 170.26%
-
NP to SH 6,910 4,919 2,475 7,830 5,966 3,420 1,504 176.11%
-
Tax Rate 12.04% 14.77% 8.89% 13.90% 14.42% 14.27% 17.05% -
Total Cost 64,597 44,874 21,953 77,729 57,827 37,232 18,188 132.60%
-
Net Worth 68,332 69,064 66,564 64,546 63,514 64,567 61,420 7.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 68,332 69,064 66,564 64,546 63,514 64,567 61,420 7.36%
NOSH 90,326 90,256 90,000 89,871 89,849 89,763 90,059 0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.89% 8.97% 8.85% 8.44% 8.43% 7.61% 7.22% -
ROE 10.11% 7.12% 3.72% 12.13% 9.39% 5.30% 2.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.49 54.62 26.76 94.46 70.29 44.89 21.77 134.94%
EPS 7.65 5.45 2.75 8.72 6.64 3.81 1.67 175.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7565 0.7652 0.7396 0.7182 0.7069 0.7193 0.682 7.14%
Adjusted Per Share Value based on latest NOSH - 89,948
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.57 10.13 4.95 17.44 12.97 8.28 4.03 135.37%
EPS 1.42 1.01 0.51 1.61 1.23 0.70 0.31 175.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1404 0.1419 0.1368 0.1326 0.1305 0.1326 0.1262 7.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.84 0.69 0.50 0.44 0.47 0.45 -
P/RPS 0.94 1.54 2.58 0.53 0.63 1.05 2.07 -40.89%
P/EPS 9.67 15.41 25.09 5.74 6.63 12.34 26.95 -49.47%
EY 10.34 6.49 3.99 17.42 15.09 8.11 3.71 97.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 0.93 0.70 0.62 0.65 0.66 30.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 10/08/07 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 -
Price 0.64 0.76 0.82 0.79 0.51 0.45 0.45 -
P/RPS 0.82 1.39 3.06 0.84 0.73 1.00 2.07 -46.03%
P/EPS 8.37 13.94 29.82 9.07 7.68 11.81 26.95 -54.10%
EY 11.95 7.17 3.35 11.03 13.02 8.47 3.71 117.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 1.11 1.10 0.72 0.63 0.66 18.35%

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