[PRG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.97%
YoY- -33.7%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 78,416 76,766 75,836 73,308 68,316 69,931 70,510 7.34%
PBT 6,828 6,931 7,950 7,454 7,364 10,766 11,560 -29.62%
Tax -1,164 -1,150 -1,077 -1,070 -1,792 -2,342 -2,902 -45.64%
NP 5,664 5,781 6,873 6,384 5,572 8,424 8,657 -24.65%
-
NP to SH 6,016 5,781 6,456 6,072 5,572 8,424 8,657 -21.56%
-
Tax Rate 17.05% 16.59% 13.55% 14.35% 24.33% 21.75% 25.10% -
Total Cost 72,752 70,985 68,962 66,924 62,744 61,507 61,853 11.43%
-
Net Worth 61,420 64,833 59,399 60,359 58,416 61,229 55,834 6.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 2,836 - -
Div Payout % - - - - - 33.67% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 61,420 64,833 59,399 60,359 58,416 61,229 55,834 6.56%
NOSH 90,059 90,046 89,999 90,089 89,870 90,043 90,055 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.22% 7.53% 9.06% 8.71% 8.16% 12.05% 12.28% -
ROE 9.79% 8.92% 10.87% 10.06% 9.54% 13.76% 15.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 87.07 85.25 84.26 81.37 76.02 77.66 78.30 7.34%
EPS 6.68 6.42 7.17 6.74 6.20 9.36 9.61 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 3.15 0.00 -
NAPS 0.682 0.72 0.66 0.67 0.65 0.68 0.62 6.56%
Adjusted Per Share Value based on latest NOSH - 89,781
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.11 15.77 15.58 15.06 14.04 14.37 14.49 7.32%
EPS 1.24 1.19 1.33 1.25 1.14 1.73 1.78 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.1262 0.1332 0.122 0.124 0.12 0.1258 0.1147 6.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.44 0.65 0.85 1.00 1.18 1.19 -
P/RPS 0.52 0.52 0.77 1.04 1.32 1.52 1.52 -51.11%
P/EPS 6.74 6.85 9.06 12.61 16.13 12.61 12.38 -33.35%
EY 14.84 14.59 11.04 7.93 6.20 7.93 8.08 50.02%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.66 0.61 0.98 1.27 1.54 1.74 1.92 -50.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 25/11/04 -
Price 0.45 0.41 0.49 0.81 0.90 1.02 1.25 -
P/RPS 0.52 0.48 0.58 1.00 1.18 1.31 1.60 -52.76%
P/EPS 6.74 6.39 6.83 12.02 14.52 10.90 13.00 -35.48%
EY 14.84 15.66 14.64 8.32 6.89 9.17 7.69 55.06%
DY 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.66 0.57 0.74 1.21 1.38 1.50 2.02 -52.59%

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