[PRG] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.88%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 20,512 25,126 21,602 22,855 20,223 18,923 16,839 3.34%
PBT 1,418 2,545 1,975 2,647 2,236 2,685 3,550 -14.17%
Tax -242 -441 -96 -387 -273 -771 -710 -16.40%
NP 1,176 2,104 1,879 2,260 1,963 1,914 2,840 -13.65%
-
NP to SH 1,172 2,147 1,991 2,546 1,806 1,914 2,840 -13.70%
-
Tax Rate 17.07% 17.33% 4.86% 14.62% 12.21% 28.72% 20.00% -
Total Cost 19,336 23,022 19,723 20,595 18,260 17,009 13,999 5.52%
-
Net Worth 72,818 73,088 68,463 63,596 59,301 55,712 72,918 -0.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 72,818 73,088 68,463 63,596 59,301 55,712 72,918 -0.02%
NOSH 90,852 90,590 90,499 89,964 89,850 89,859 63,963 6.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.73% 8.37% 8.70% 9.89% 9.71% 10.11% 16.87% -
ROE 1.61% 2.94% 2.91% 4.00% 3.05% 3.44% 3.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.58 27.74 23.87 25.40 22.51 21.06 26.33 -2.52%
EPS 1.29 2.37 2.20 2.83 2.01 2.13 4.44 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8015 0.8068 0.7565 0.7069 0.66 0.62 1.14 -5.69%
Adjusted Per Share Value based on latest NOSH - 89,964
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.21 5.16 4.43 4.69 4.15 3.88 3.46 3.32%
EPS 0.24 0.44 0.41 0.52 0.37 0.39 0.58 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.15 0.1405 0.1305 0.1217 0.1144 0.1497 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.44 0.50 0.74 0.44 0.65 1.19 0.00 -
P/RPS 1.95 1.80 3.10 1.73 2.89 5.65 0.00 -
P/EPS 34.11 21.10 33.64 15.55 32.34 55.87 0.00 -
EY 2.93 4.74 2.97 6.43 3.09 1.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.98 0.62 0.98 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 13/11/08 22/11/07 23/11/06 24/11/05 25/11/04 01/12/03 -
Price 0.56 0.43 0.64 0.51 0.49 1.25 1.57 -
P/RPS 2.48 1.55 2.68 2.01 2.18 5.94 5.96 -13.58%
P/EPS 43.41 18.14 29.09 18.02 24.38 58.69 35.36 3.47%
EY 2.30 5.51 3.44 5.55 4.10 1.70 2.83 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.85 0.72 0.74 2.02 1.38 -10.68%

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