[PRG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.63%
YoY- 43.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 86,298 77,074 92,824 98,590 80,594 73,308 67,920 4.07%
PBT 4,374 1,972 8,120 10,374 7,150 7,454 11,968 -15.43%
Tax -1,060 -888 -1,304 -1,532 -1,020 -1,070 -2,810 -14.99%
NP 3,314 1,084 6,816 8,842 6,130 6,384 9,158 -15.57%
-
NP to SH 3,340 1,322 7,626 9,838 6,840 6,072 9,158 -15.46%
-
Tax Rate 24.23% 45.03% 16.06% 14.77% 14.27% 14.35% 23.48% -
Total Cost 82,984 75,990 86,008 89,748 74,464 66,924 58,762 5.91%
-
Net Worth 74,197 73,769 72,202 69,064 64,567 60,359 55,236 5.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 74,197 73,769 72,202 69,064 64,567 60,359 55,236 5.03%
NOSH 90,760 90,547 90,570 90,256 89,763 90,089 80,052 2.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.84% 1.41% 7.34% 8.97% 7.61% 8.71% 13.48% -
ROE 4.50% 1.79% 10.56% 14.24% 10.59% 10.06% 16.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 95.08 85.12 102.49 109.23 89.78 81.37 84.84 1.91%
EPS 3.68 1.46 8.42 10.90 7.62 6.74 11.44 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8175 0.8147 0.7972 0.7652 0.7193 0.67 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 90,518
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.71 15.82 19.05 20.24 16.54 15.05 13.94 4.06%
EPS 0.69 0.27 1.57 2.02 1.40 1.25 1.88 -15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1514 0.1482 0.1418 0.1325 0.1239 0.1134 5.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.46 0.40 0.50 0.84 0.47 0.85 1.66 -
P/RPS 0.48 0.47 0.49 0.77 0.52 1.04 1.96 -20.89%
P/EPS 12.50 27.40 5.94 7.71 6.17 12.61 14.51 -2.45%
EY 8.00 3.65 16.84 12.98 16.21 7.93 6.89 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.63 1.10 0.65 1.27 2.41 -21.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 14/08/09 21/08/08 10/08/07 25/08/06 23/08/05 26/08/04 -
Price 0.41 0.40 0.43 0.76 0.45 0.81 1.30 -
P/RPS 0.43 0.47 0.42 0.70 0.50 1.00 1.53 -19.05%
P/EPS 11.14 27.40 5.11 6.97 5.91 12.02 11.36 -0.32%
EY 8.98 3.65 19.58 14.34 16.93 8.32 8.80 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.54 0.99 0.63 1.21 1.88 -19.79%

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