[PRG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 40.48%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,412 24,529 93,816 70,897 49,295 24,084 84,894 -33.16%
PBT 4,060 1,725 8,249 7,162 5,187 2,339 8,322 -38.05%
Tax -652 -244 -249 -862 -766 -208 -1,157 -31.79%
NP 3,408 1,481 8,000 6,300 4,421 2,131 7,165 -39.09%
-
NP to SH 3,813 1,709 8,793 6,910 4,919 2,475 7,830 -38.13%
-
Tax Rate 16.06% 14.14% 3.02% 12.04% 14.77% 8.89% 13.90% -
Total Cost 43,004 23,048 85,816 64,597 44,874 21,953 77,729 -32.63%
-
Net Worth 72,202 70,711 69,960 68,332 69,064 66,564 64,546 7.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,202 70,711 69,960 68,332 69,064 66,564 64,546 7.76%
NOSH 90,570 90,423 90,364 90,326 90,256 90,000 89,871 0.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.34% 6.04% 8.53% 8.89% 8.97% 8.85% 8.44% -
ROE 5.28% 2.42% 12.57% 10.11% 7.12% 3.72% 12.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.24 27.13 103.82 78.49 54.62 26.76 94.46 -33.51%
EPS 4.21 1.89 9.73 7.65 5.45 2.75 8.72 -38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7972 0.782 0.7742 0.7565 0.7652 0.7396 0.7182 7.21%
Adjusted Per Share Value based on latest NOSH - 90,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.73 5.67 21.69 16.39 11.40 5.57 19.63 -33.17%
EPS 0.88 0.40 2.03 1.60 1.14 0.57 1.81 -38.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1635 0.1618 0.158 0.1597 0.1539 0.1492 7.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.53 0.60 0.74 0.84 0.69 0.50 -
P/RPS 0.98 1.95 0.58 0.94 1.54 2.58 0.53 50.70%
P/EPS 11.88 28.04 6.17 9.67 15.41 25.09 5.74 62.47%
EY 8.42 3.57 16.22 10.34 6.49 3.99 17.42 -38.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.77 0.98 1.10 0.93 0.70 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 22/02/08 22/11/07 10/08/07 25/05/07 27/02/07 -
Price 0.43 0.58 0.59 0.64 0.76 0.82 0.79 -
P/RPS 0.84 2.14 0.57 0.82 1.39 3.06 0.84 0.00%
P/EPS 10.21 30.69 6.06 8.37 13.94 29.82 9.07 8.22%
EY 9.79 3.26 16.49 11.95 7.17 3.35 11.03 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.76 0.85 0.99 1.11 1.10 -37.79%

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