[PRG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.88%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,211 24,084 21,742 22,855 20,693 19,604 19,889 17.17%
PBT 2,849 2,339 2,100 2,647 1,868 1,707 968 105.78%
Tax -558 -208 -260 -387 -219 -291 -29 621.95%
NP 2,291 2,131 1,840 2,260 1,649 1,416 939 81.53%
-
NP to SH 2,444 2,475 1,864 2,546 1,916 1,504 939 89.54%
-
Tax Rate 19.59% 8.89% 12.38% 14.62% 11.72% 17.05% 3.00% -
Total Cost 22,920 21,953 19,902 20,595 19,044 18,188 18,950 13.55%
-
Net Worth 69,264 66,564 64,601 63,596 64,400 61,420 65,007 4.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,264 66,564 64,601 63,596 64,400 61,420 65,007 4.33%
NOSH 90,518 90,000 89,948 89,964 89,532 90,059 90,288 0.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.09% 8.85% 8.46% 9.89% 7.97% 7.22% 4.72% -
ROE 3.53% 3.72% 2.89% 4.00% 2.98% 2.45% 1.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.85 26.76 24.17 25.40 23.11 21.77 22.03 16.96%
EPS 2.70 2.75 2.08 2.83 2.14 1.67 1.04 89.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7652 0.7396 0.7182 0.7069 0.7193 0.682 0.72 4.15%
Adjusted Per Share Value based on latest NOSH - 89,964
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.83 5.57 5.03 5.28 4.78 4.53 4.60 17.16%
EPS 0.57 0.57 0.43 0.59 0.44 0.35 0.22 88.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.1539 0.1494 0.147 0.1489 0.142 0.1503 4.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.84 0.69 0.50 0.44 0.47 0.45 0.44 -
P/RPS 3.02 2.58 2.07 1.73 2.03 2.07 2.00 31.71%
P/EPS 31.11 25.09 24.13 15.55 21.96 26.95 42.31 -18.58%
EY 3.21 3.99 4.14 6.43 4.55 3.71 2.36 22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.70 0.62 0.65 0.66 0.61 48.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 -
Price 0.76 0.82 0.79 0.51 0.45 0.45 0.41 -
P/RPS 2.73 3.06 3.27 2.01 1.95 2.07 1.86 29.24%
P/EPS 28.15 29.82 38.12 18.02 21.03 26.95 39.42 -20.15%
EY 3.55 3.35 2.62 5.55 4.76 3.71 2.54 25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.10 0.72 0.63 0.66 0.57 44.63%

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