[PRG] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 12.4%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 68,316 69,931 70,510 67,920 61,868 62,811 62,750 5.82%
PBT 7,364 10,766 11,560 11,968 10,060 12,842 13,085 -31.81%
Tax -1,792 -2,342 -2,902 -2,810 -1,912 -3,009 -2,614 -22.23%
NP 5,572 8,424 8,657 9,158 8,148 9,833 10,470 -34.30%
-
NP to SH 5,572 8,424 8,657 9,158 8,148 9,833 10,470 -34.30%
-
Tax Rate 24.33% 21.75% 25.10% 23.48% 19.01% 23.43% 19.98% -
Total Cost 62,744 61,507 61,853 58,762 53,720 52,978 52,280 12.92%
-
Net Worth 58,416 61,229 55,834 55,236 51,923 22,249 203,464 -56.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,836 - - - - - -
Div Payout % - 33.67% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 58,416 61,229 55,834 55,236 51,923 22,249 203,464 -56.44%
NOSH 89,870 90,043 90,055 80,052 79,882 35,886 178,477 -36.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.16% 12.05% 12.28% 13.48% 13.17% 15.65% 16.69% -
ROE 9.54% 13.76% 15.51% 16.58% 15.69% 44.19% 5.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 76.02 77.66 78.30 84.84 77.45 175.03 35.16 67.12%
EPS 6.20 9.36 9.61 11.44 10.20 27.40 5.87 3.71%
DPS 0.00 3.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.68 0.62 0.69 0.65 0.62 1.14 -31.21%
Adjusted Per Share Value based on latest NOSH - 79,937
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.04 14.37 14.49 13.95 12.71 12.90 12.89 5.85%
EPS 1.14 1.73 1.78 1.88 1.67 2.02 2.15 -34.46%
DPS 0.00 0.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1258 0.1147 0.1135 0.1067 0.0457 0.418 -56.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.00 1.18 1.19 1.66 1.67 1.52 0.00 -
P/RPS 1.32 1.52 1.52 1.96 2.16 0.87 0.00 -
P/EPS 16.13 12.61 12.38 14.51 16.37 5.55 0.00 -
EY 6.20 7.93 8.08 6.89 6.11 18.03 0.00 -
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.74 1.92 2.41 2.57 2.45 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 01/12/03 -
Price 0.90 1.02 1.25 1.30 1.65 1.78 1.57 -
P/RPS 1.18 1.31 1.60 1.53 2.13 1.02 4.47 -58.81%
P/EPS 14.52 10.90 13.00 11.36 16.18 6.50 26.76 -33.44%
EY 6.89 9.17 7.69 8.80 6.18 15.39 3.74 50.22%
DY 0.00 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.50 2.02 1.88 2.54 2.87 1.38 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