[PRG] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.86%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 19,889 20,223 19,575 17,079 17,048 18,923 18,493 4.95%
PBT 968 2,236 1,886 1,841 2,096 2,685 3,469 -57.19%
Tax -29 -273 -226 -448 -165 -771 -927 -90.00%
NP 939 1,963 1,660 1,393 1,931 1,914 2,542 -48.42%
-
NP to SH 939 1,806 1,643 1,393 1,931 1,914 2,542 -48.42%
-
Tax Rate 3.00% 12.21% 11.98% 24.33% 7.87% 28.72% 26.72% -
Total Cost 18,950 18,260 17,915 15,686 15,117 17,009 15,951 12.13%
-
Net Worth 65,007 59,301 60,153 58,416 61,200 55,712 55,156 11.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,835 - - -
Div Payout % - - - - 146.82% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,007 59,301 60,153 58,416 61,200 55,712 55,156 11.54%
NOSH 90,288 89,850 89,781 89,870 90,000 89,859 79,937 8.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.72% 9.71% 8.48% 8.16% 11.33% 10.11% 13.75% -
ROE 1.44% 3.05% 2.73% 2.38% 3.16% 3.44% 4.61% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.03 22.51 21.80 19.00 18.94 21.06 23.13 -3.18%
EPS 1.04 2.01 1.83 1.55 2.15 2.13 3.18 -52.43%
DPS 0.00 0.00 0.00 0.00 3.15 0.00 0.00 -
NAPS 0.72 0.66 0.67 0.65 0.68 0.62 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 89,870
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.08 4.15 4.02 3.51 3.50 3.88 3.80 4.84%
EPS 0.19 0.37 0.34 0.29 0.40 0.39 0.52 -48.79%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.1334 0.1217 0.1235 0.1199 0.1256 0.1144 0.1132 11.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.65 0.85 1.00 1.18 1.19 1.66 -
P/RPS 2.00 2.89 3.90 5.26 6.23 5.65 7.18 -57.24%
P/EPS 42.31 32.34 46.45 64.52 55.00 55.87 52.20 -13.03%
EY 2.36 3.09 2.15 1.55 1.82 1.79 1.92 14.70%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.61 0.98 1.27 1.54 1.74 1.92 2.41 -59.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 25/11/04 26/08/04 -
Price 0.41 0.49 0.81 0.90 1.02 1.25 1.30 -
P/RPS 1.86 2.18 3.72 4.74 5.38 5.94 5.62 -52.05%
P/EPS 39.42 24.38 44.26 58.06 47.54 58.69 40.88 -2.38%
EY 2.54 4.10 2.26 1.72 2.10 1.70 2.45 2.42%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.57 0.74 1.21 1.38 1.50 2.02 1.88 -54.77%

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