[PRG] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.57%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 94,457 92,639 82,987 73,925 68,632 16,839 41.13%
PBT 7,719 9,263 7,183 8,059 11,696 3,549 16.79%
Tax -480 -1,122 -1,097 -1,112 -3,223 -709 -7.49%
NP 7,239 8,141 6,086 6,947 8,473 2,840 20.55%
-
NP to SH 7,843 8,774 6,899 6,773 8,473 2,840 22.50%
-
Tax Rate 6.22% 12.11% 15.27% 13.80% 27.56% 19.98% -
Total Cost 87,218 84,498 76,901 66,978 60,159 13,999 44.12%
-
Net Worth 73,088 68,463 63,596 59,301 55,712 72,918 0.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 2,835 - - -
Div Payout % - - - 41.86% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 73,088 68,463 63,596 59,301 55,712 72,918 0.04%
NOSH 90,590 90,499 89,964 89,850 89,859 63,963 7.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.66% 8.79% 7.33% 9.40% 12.35% 16.87% -
ROE 10.73% 12.82% 10.85% 11.42% 15.21% 3.89% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.27 102.36 92.24 82.28 76.38 26.33 31.64%
EPS 8.66 9.70 7.67 7.54 9.43 4.44 14.27%
DPS 0.00 0.00 0.00 3.15 0.00 0.00 -
NAPS 0.8068 0.7565 0.7069 0.66 0.62 1.14 -6.67%
Adjusted Per Share Value based on latest NOSH - 89,850
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.39 19.02 17.03 15.17 14.09 3.46 41.10%
EPS 1.61 1.80 1.42 1.39 1.74 0.58 22.62%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.15 0.1405 0.1305 0.1217 0.1144 0.1497 0.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.50 0.74 0.44 0.65 1.19 0.00 -
P/RPS 0.48 0.72 0.48 0.79 1.56 0.00 -
P/EPS 5.78 7.63 5.74 8.62 12.62 0.00 -
EY 17.32 13.10 17.43 11.60 7.92 0.00 -
DY 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.62 0.98 0.62 0.98 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/08 22/11/07 23/11/06 24/11/05 25/11/04 - -
Price 0.43 0.64 0.51 0.49 1.25 0.00 -
P/RPS 0.41 0.63 0.55 0.60 1.64 0.00 -
P/EPS 4.97 6.60 6.65 6.50 13.26 0.00 -
EY 20.13 15.15 15.04 15.38 7.54 0.00 -
DY 0.00 0.00 0.00 6.43 0.00 0.00 -
P/NAPS 0.53 0.85 0.72 0.74 2.02 0.00 -

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