[PRG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.4%
YoY- 49.52%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 93,816 92,639 93,892 89,374 84,894 82,987 80,355 10.84%
PBT 8,250 9,263 9,935 8,954 8,322 7,183 6,772 14.02%
Tax -249 -1,122 -1,413 -1,074 -1,157 -1,097 -983 -59.86%
NP 8,001 8,141 8,522 7,880 7,165 6,086 5,789 24.00%
-
NP to SH 8,793 8,774 9,329 8,801 7,830 6,899 6,159 26.70%
-
Tax Rate 3.02% 12.11% 14.22% 11.99% 13.90% 15.27% 14.52% -
Total Cost 85,815 84,498 85,370 81,494 77,729 76,901 74,566 9.79%
-
Net Worth 70,075 68,463 69,264 66,564 64,601 63,596 64,400 5.77%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 70,075 68,463 69,264 66,564 64,601 63,596 64,400 5.77%
NOSH 90,512 90,499 90,518 90,000 89,948 89,964 89,532 0.72%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.53% 8.79% 9.08% 8.82% 8.44% 7.33% 7.20% -
ROE 12.55% 12.82% 13.47% 13.22% 12.12% 10.85% 9.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 103.65 102.36 103.73 99.30 94.38 92.24 89.75 10.04%
EPS 9.71 9.70 10.31 9.78 8.70 7.67 6.88 25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7742 0.7565 0.7652 0.7396 0.7182 0.7069 0.7193 5.01%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.27 19.03 19.29 18.36 17.44 17.05 16.51 10.82%
EPS 1.81 1.80 1.92 1.81 1.61 1.42 1.27 26.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1407 0.1423 0.1368 0.1327 0.1307 0.1323 5.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.74 0.84 0.69 0.50 0.44 0.47 -
P/RPS 0.58 0.72 0.81 0.69 0.53 0.48 0.52 7.53%
P/EPS 6.18 7.63 8.15 7.06 5.74 5.74 6.83 -6.43%
EY 16.19 13.10 12.27 14.17 17.41 17.43 14.64 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.98 1.10 0.93 0.70 0.62 0.65 11.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 10/08/07 25/05/07 27/02/07 23/11/06 25/08/06 -
Price 0.59 0.64 0.76 0.82 0.79 0.51 0.45 -
P/RPS 0.57 0.63 0.73 0.83 0.84 0.55 0.50 9.10%
P/EPS 6.07 6.60 7.37 8.39 9.08 6.65 6.54 -4.83%
EY 16.47 15.15 13.56 11.93 11.02 15.04 15.29 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.99 1.11 1.10 0.72 0.63 13.28%

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