[PRG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.28%
YoY--%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,931 52,883 33,960 15,467 62,811 47,063 30,262 74.34%
PBT 10,766 8,670 5,984 2,515 12,842 9,814 6,264 43.24%
Tax -2,342 -2,177 -1,405 -478 -3,009 -1,961 -1,252 51.52%
NP 8,424 6,493 4,579 2,037 9,833 7,853 5,012 41.14%
-
NP to SH 8,424 6,493 4,579 2,037 9,833 7,853 5,012 41.14%
-
Tax Rate 21.75% 25.11% 23.48% 19.01% 23.43% 19.98% 19.99% -
Total Cost 61,507 46,390 29,381 13,430 52,978 39,210 25,250 80.55%
-
Net Worth 61,229 55,834 55,236 51,923 22,249 203,464 47,171 18.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,836 - - - - - - -
Div Payout % 33.67% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,229 55,834 55,236 51,923 22,249 203,464 47,171 18.89%
NOSH 90,043 90,055 80,052 79,882 35,886 178,477 29,482 109.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.05% 12.28% 13.48% 13.17% 15.65% 16.69% 16.56% -
ROE 13.76% 11.63% 8.29% 3.92% 44.19% 3.86% 10.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 77.66 58.72 42.42 19.36 175.03 26.37 102.64 -16.89%
EPS 9.36 7.21 5.72 2.55 27.40 4.40 17.00 -32.70%
DPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 0.69 0.65 0.62 1.14 1.60 -43.32%
Adjusted Per Share Value based on latest NOSH - 79,882
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.37 10.86 6.98 3.18 12.90 9.67 6.22 74.31%
EPS 1.73 1.33 0.94 0.42 2.02 1.61 1.03 41.07%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1147 0.1135 0.1067 0.0457 0.418 0.0969 18.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.18 1.19 1.66 1.67 1.52 0.00 0.00 -
P/RPS 1.52 2.03 3.91 8.63 0.87 0.00 0.00 -
P/EPS 12.61 16.50 29.02 65.49 5.55 0.00 0.00 -
EY 7.93 6.06 3.45 1.53 18.03 0.00 0.00 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 2.41 2.57 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 01/12/03 13/10/03 -
Price 1.02 1.25 1.30 1.65 1.78 1.57 0.00 -
P/RPS 1.31 2.13 3.06 8.52 1.02 5.95 0.00 -
P/EPS 10.90 17.34 22.73 64.71 6.50 35.68 0.00 -
EY 9.17 5.77 4.40 1.55 15.39 2.80 0.00 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.02 1.88 2.54 2.87 1.38 0.00 -

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