[PRG] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.7%
YoY- -32.61%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,575 17,079 17,048 18,923 18,493 15,467 15,749 15.61%
PBT 1,886 1,841 2,096 2,685 3,469 2,515 3,027 -27.07%
Tax -226 -448 -165 -771 -927 -478 -1,047 -64.04%
NP 1,660 1,393 1,931 1,914 2,542 2,037 1,980 -11.09%
-
NP to SH 1,643 1,393 1,931 1,914 2,542 2,037 1,980 -11.70%
-
Tax Rate 11.98% 24.33% 7.87% 28.72% 26.72% 19.01% 34.59% -
Total Cost 17,915 15,686 15,117 17,009 15,951 13,430 13,769 19.20%
-
Net Worth 60,153 58,416 61,200 55,712 55,156 51,923 49,104 14.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,835 - - - - -
Div Payout % - - 146.82% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 60,153 58,416 61,200 55,712 55,156 51,923 49,104 14.50%
NOSH 89,781 89,870 90,000 89,859 79,937 79,882 79,200 8.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.48% 8.16% 11.33% 10.11% 13.75% 13.17% 12.57% -
ROE 2.73% 2.38% 3.16% 3.44% 4.61% 3.92% 4.03% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.80 19.00 18.94 21.06 23.13 19.36 19.89 6.30%
EPS 1.83 1.55 2.15 2.13 3.18 2.55 2.50 -18.79%
DPS 0.00 0.00 3.15 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.68 0.62 0.69 0.65 0.62 5.31%
Adjusted Per Share Value based on latest NOSH - 89,859
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.23 3.69 3.68 4.09 3.99 3.34 3.40 15.69%
EPS 0.35 0.30 0.42 0.41 0.55 0.44 0.43 -12.83%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1262 0.1322 0.1203 0.1191 0.1122 0.1061 14.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.85 1.00 1.18 1.19 1.66 1.67 1.52 -
P/RPS 3.90 5.26 6.23 5.65 7.18 8.63 7.64 -36.15%
P/EPS 46.45 64.52 55.00 55.87 52.20 65.49 60.80 -16.44%
EY 2.15 1.55 1.82 1.79 1.92 1.53 1.64 19.80%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.54 1.74 1.92 2.41 2.57 2.45 -35.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 -
Price 0.81 0.90 1.02 1.25 1.30 1.65 1.78 -
P/RPS 3.72 4.74 5.38 5.94 5.62 8.52 8.95 -44.33%
P/EPS 44.26 58.06 47.54 58.69 40.88 64.71 71.20 -27.18%
EY 2.26 1.72 2.10 1.70 2.45 1.55 1.40 37.65%
DY 0.00 0.00 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 1.50 2.02 1.88 2.54 2.87 -43.80%

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