[PRG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 69.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 84,894 76,712 69,931 32,588 37.55%
PBT 8,322 6,924 10,661 6,576 8.15%
Tax -1,157 -1,147 -2,341 -1,756 -12.97%
NP 7,165 5,777 8,320 4,820 14.11%
-
NP to SH 7,830 5,775 8,320 4,820 17.53%
-
Tax Rate 13.90% 16.57% 21.96% 26.70% -
Total Cost 77,729 70,935 61,611 27,768 40.88%
-
Net Worth 64,601 65,007 56,700 49,104 9.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 2,700 1,188 -
Div Payout % - - 32.45% 24.65% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 64,601 65,007 56,700 49,104 9.56%
NOSH 89,948 90,288 90,000 79,200 4.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.44% 7.53% 11.90% 14.79% -
ROE 12.12% 8.88% 14.67% 9.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.38 84.96 77.70 41.15 31.84%
EPS 8.70 6.40 9.24 6.09 12.61%
DPS 0.00 0.00 3.00 1.50 -
NAPS 0.7182 0.72 0.63 0.62 5.01%
Adjusted Per Share Value based on latest NOSH - 79,200
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.44 15.76 14.37 6.70 37.51%
EPS 1.61 1.19 1.71 0.99 17.57%
DPS 0.00 0.00 0.55 0.24 -
NAPS 0.1327 0.1336 0.1165 0.1009 9.55%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.44 1.18 1.52 -
P/RPS 0.53 0.52 1.52 3.69 -47.59%
P/EPS 5.74 6.88 12.76 24.98 -38.72%
EY 17.41 14.54 7.83 4.00 63.19%
DY 0.00 0.00 2.54 0.99 -
P/NAPS 0.70 0.61 1.87 2.45 -34.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 09/03/06 25/02/05 - -
Price 0.79 0.41 1.02 0.00 -
P/RPS 0.84 0.48 1.31 0.00 -
P/EPS 9.08 6.41 11.03 0.00 -
EY 11.02 15.60 9.06 0.00 -
DY 0.00 0.00 2.94 0.00 -
P/NAPS 1.10 0.57 1.62 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