[PRG] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.57%
YoY- 35.44%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 80,840 93,562 93,816 84,894 76,766 69,931 62,811 4.29%
PBT 4,456 7,798 8,249 8,322 6,931 10,766 12,842 -16.15%
Tax -770 -1,791 -249 -1,157 -1,150 -2,342 -3,009 -20.30%
NP 3,686 6,007 8,000 7,165 5,781 8,424 9,833 -15.07%
-
NP to SH 3,777 6,459 8,793 7,830 5,781 8,424 9,833 -14.72%
-
Tax Rate 17.28% 22.97% 3.02% 13.90% 16.59% 21.75% 23.43% -
Total Cost 77,154 87,555 85,816 77,729 70,985 61,507 52,978 6.45%
-
Net Worth 74,168 73,141 69,960 64,546 64,833 61,229 22,249 22.20%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,836 - -
Div Payout % - - - - - 33.67% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 74,168 73,141 69,960 64,546 64,833 61,229 22,249 22.20%
NOSH 90,559 90,589 90,364 89,871 90,046 90,043 35,886 16.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.56% 6.42% 8.53% 8.44% 7.53% 12.05% 15.65% -
ROE 5.09% 8.83% 12.57% 12.13% 8.92% 13.76% 44.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.27 103.28 103.82 94.46 85.25 77.66 175.03 -10.60%
EPS 4.17 7.13 9.73 8.72 6.42 9.36 27.40 -26.91%
DPS 0.00 0.00 0.00 0.00 0.00 3.15 0.00 -
NAPS 0.819 0.8074 0.7742 0.7182 0.72 0.68 0.62 4.74%
Adjusted Per Share Value based on latest NOSH - 89,948
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.59 19.21 19.26 17.43 15.76 14.35 12.89 4.29%
EPS 0.78 1.33 1.80 1.61 1.19 1.73 2.02 -14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.1522 0.1501 0.1436 0.1325 0.1331 0.1257 0.0457 22.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.48 0.44 0.60 0.50 0.44 1.18 1.52 -
P/RPS 0.54 0.43 0.58 0.53 0.52 1.52 0.87 -7.63%
P/EPS 11.51 6.17 6.17 5.74 6.85 12.61 5.55 12.91%
EY 8.69 16.20 16.22 17.42 14.59 7.93 18.03 -11.44%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.59 0.54 0.77 0.70 0.61 1.74 2.45 -21.10%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 22/02/08 27/02/07 09/03/06 25/02/05 26/02/04 -
Price 0.58 0.41 0.59 0.79 0.41 1.02 1.78 -
P/RPS 0.65 0.40 0.57 0.84 0.48 1.31 1.02 -7.22%
P/EPS 13.91 5.75 6.06 9.07 6.39 10.90 6.50 13.50%
EY 7.19 17.39 16.49 11.03 15.66 9.17 15.39 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.71 0.51 0.76 1.10 0.57 1.50 2.87 -20.75%

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