[PRG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 17,048 18,923 18,493 15,467 15,749 16,839 15,547 6.30%
PBT 2,096 2,685 3,469 2,515 3,027 3,550 2,584 -12.96%
Tax -165 -771 -927 -478 -1,047 -710 -520 -53.31%
NP 1,931 1,914 2,542 2,037 1,980 2,840 2,064 -4.32%
-
NP to SH 1,931 1,914 2,542 2,037 1,980 2,840 2,064 -4.32%
-
Tax Rate 7.87% 28.72% 26.72% 19.01% 34.59% 20.00% 20.12% -
Total Cost 15,117 17,009 15,951 13,430 13,769 13,999 13,483 7.88%
-
Net Worth 61,200 55,712 55,156 51,923 49,104 72,918 47,177 18.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,835 - - - - - - -
Div Payout % 146.82% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,200 55,712 55,156 51,923 49,104 72,918 47,177 18.85%
NOSH 90,000 89,859 79,937 79,882 79,200 63,963 29,485 109.71%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.33% 10.11% 13.75% 13.17% 12.57% 16.87% 13.28% -
ROE 3.16% 3.44% 4.61% 3.92% 4.03% 3.89% 4.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.94 21.06 23.13 19.36 19.89 26.33 52.73 -49.31%
EPS 2.15 2.13 3.18 2.55 2.50 4.44 7.00 -54.31%
DPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 0.69 0.65 0.62 1.14 1.60 -43.32%
Adjusted Per Share Value based on latest NOSH - 79,882
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.94 4.38 4.28 3.58 3.64 3.89 3.59 6.36%
EPS 0.45 0.44 0.59 0.47 0.46 0.66 0.48 -4.19%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1288 0.1275 0.12 0.1135 0.1686 0.1091 18.83%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.18 1.19 1.66 1.67 1.52 0.00 0.00 -
P/RPS 6.23 5.65 7.18 8.63 7.64 0.00 0.00 -
P/EPS 55.00 55.87 52.20 65.49 60.80 0.00 0.00 -
EY 1.82 1.79 1.92 1.53 1.64 0.00 0.00 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 2.41 2.57 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 28/05/04 26/02/04 01/12/03 13/10/03 -
Price 1.02 1.25 1.30 1.65 1.78 1.57 0.00 -
P/RPS 5.38 5.94 5.62 8.52 8.95 5.96 0.00 -
P/EPS 47.54 58.69 40.88 64.71 71.20 35.36 0.00 -
EY 2.10 1.70 2.45 1.55 1.40 2.83 0.00 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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