[PRG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.98%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,894 63,152 40,297 19,604 76,766 56,877 36,654 74.78%
PBT 8,322 6,222 3,575 1,707 6,931 5,963 3,727 70.58%
Tax -1,157 -897 -510 -291 -1,150 -808 -535 66.99%
NP 7,165 5,325 3,065 1,416 5,781 5,155 3,192 71.18%
-
NP to SH 7,830 5,966 3,420 1,504 5,781 4,842 3,036 87.74%
-
Tax Rate 13.90% 14.42% 14.27% 17.05% 16.59% 13.55% 14.35% -
Total Cost 77,729 57,827 37,232 18,188 70,985 51,722 33,462 75.12%
-
Net Worth 64,546 63,514 64,567 61,420 64,833 59,400 60,359 4.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,546 63,514 64,567 61,420 64,833 59,400 60,359 4.55%
NOSH 89,871 89,849 89,763 90,059 90,046 89,999 90,089 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.44% 8.43% 7.61% 7.22% 7.53% 9.06% 8.71% -
ROE 12.13% 9.39% 5.30% 2.45% 8.92% 8.15% 5.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.46 70.29 44.89 21.77 85.25 63.20 40.69 75.05%
EPS 8.72 6.64 3.81 1.67 6.42 5.38 3.37 88.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.7069 0.7193 0.682 0.72 0.66 0.67 4.72%
Adjusted Per Share Value based on latest NOSH - 90,059
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.62 14.60 9.31 4.53 17.74 13.15 8.47 74.80%
EPS 1.81 1.38 0.79 0.35 1.34 1.12 0.70 88.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1468 0.1492 0.142 0.1499 0.1373 0.1395 4.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.44 0.47 0.45 0.44 0.65 0.85 -
P/RPS 0.53 0.63 1.05 2.07 0.52 1.03 2.09 -59.83%
P/EPS 5.74 6.63 12.34 26.95 6.85 12.08 25.22 -62.62%
EY 17.42 15.09 8.11 3.71 14.59 8.28 3.96 167.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.65 0.66 0.61 0.98 1.27 -32.70%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 -
Price 0.79 0.51 0.45 0.45 0.41 0.49 0.81 -
P/RPS 0.84 0.73 1.00 2.07 0.48 0.78 1.99 -43.64%
P/EPS 9.07 7.68 11.81 26.95 6.39 9.11 24.04 -47.69%
EY 11.03 13.02 8.47 3.71 15.66 10.98 4.16 91.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.72 0.63 0.66 0.57 0.74 1.21 -6.14%

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