[PRG] YoY Annualized Quarter 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- 26.44%
YoY- 64.56%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 83,632 73,696 98,116 96,336 78,416 68,316 61,868 5.14%
PBT 2,140 736 6,900 9,356 6,828 7,364 10,060 -22.72%
Tax -836 -644 -976 -832 -1,164 -1,792 -1,912 -12.87%
NP 1,304 92 5,924 8,524 5,664 5,572 8,148 -26.30%
-
NP to SH 1,196 616 6,836 9,900 6,016 5,572 8,148 -27.35%
-
Tax Rate 39.07% 87.50% 14.14% 8.89% 17.05% 24.33% 19.01% -
Total Cost 82,328 73,604 92,192 87,812 72,752 62,744 53,720 7.37%
-
Net Worth 73,227 73,612 70,711 66,564 61,420 58,416 51,923 5.89%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 73,227 73,612 70,711 66,564 61,420 58,416 51,923 5.89%
NOSH 90,606 90,588 90,423 90,000 90,059 89,870 79,882 2.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.56% 0.12% 6.04% 8.85% 7.22% 8.16% 13.17% -
ROE 1.63% 0.84% 9.67% 14.87% 9.79% 9.54% 15.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 92.30 81.35 108.51 107.04 87.07 76.02 77.45 2.96%
EPS 1.32 0.68 7.56 11.00 6.68 6.20 10.20 -28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8082 0.8126 0.782 0.7396 0.682 0.65 0.65 3.69%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.18 15.14 20.16 19.79 16.11 14.04 12.71 5.14%
EPS 0.25 0.13 1.40 2.03 1.24 1.14 1.67 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1512 0.1453 0.1368 0.1262 0.12 0.1067 5.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.49 0.34 0.53 0.69 0.45 1.00 1.67 -
P/RPS 0.53 0.42 0.49 0.64 0.52 1.32 2.16 -20.86%
P/EPS 37.12 50.00 7.01 6.27 6.74 16.13 16.37 14.61%
EY 2.69 2.00 14.26 15.94 14.84 6.20 6.11 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.68 0.93 0.66 1.54 2.57 -21.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 28/05/08 25/05/07 07/06/06 26/05/05 28/05/04 -
Price 0.45 0.34 0.58 0.82 0.45 0.90 1.65 -
P/RPS 0.49 0.42 0.53 0.77 0.52 1.18 2.13 -21.71%
P/EPS 34.09 50.00 7.67 7.45 6.74 14.52 16.18 13.21%
EY 2.93 2.00 13.03 13.41 14.84 6.89 6.18 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.74 1.11 0.66 1.38 2.54 -22.26%

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