[PRG] QoQ 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- 60.17%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 21,742 22,855 20,693 19,604 19,889 20,223 19,575 7.22%
PBT 2,100 2,647 1,868 1,707 968 2,236 1,886 7.40%
Tax -260 -387 -219 -291 -29 -273 -226 9.76%
NP 1,840 2,260 1,649 1,416 939 1,963 1,660 7.08%
-
NP to SH 1,864 2,546 1,916 1,504 939 1,806 1,643 8.75%
-
Tax Rate 12.38% 14.62% 11.72% 17.05% 3.00% 12.21% 11.98% -
Total Cost 19,902 20,595 19,044 18,188 18,950 18,260 17,915 7.24%
-
Net Worth 64,601 63,596 64,400 61,420 65,007 59,301 60,153 4.85%
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 64,601 63,596 64,400 61,420 65,007 59,301 60,153 4.85%
NOSH 89,948 89,964 89,532 90,059 90,288 89,850 89,781 0.12%
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 8.46% 9.89% 7.97% 7.22% 4.72% 9.71% 8.48% -
ROE 2.89% 4.00% 2.98% 2.45% 1.44% 3.05% 2.73% -
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 24.17 25.40 23.11 21.77 22.03 22.51 21.80 7.10%
EPS 2.08 2.83 2.14 1.67 1.04 2.01 1.83 8.88%
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 4.47 4.70 4.25 4.03 4.09 4.15 4.02 7.30%
EPS 0.38 0.52 0.39 0.31 0.19 0.37 0.34 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1307 0.1323 0.1262 0.1336 0.1218 0.1236 4.83%
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 2.07 1.73 2.03 2.07 2.00 2.89 3.90 -34.36%
P/EPS 24.13 15.55 21.96 26.95 42.31 32.34 46.45 -35.30%
EY 4.14 6.43 4.55 3.71 2.36 3.09 2.15 54.59%
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 3.27 2.01 1.95 2.07 1.86 2.18 3.72 -8.21%
P/EPS 38.12 18.02 21.03 26.95 39.42 24.38 44.26 -9.45%
EY 2.62 5.55 4.76 3.71 2.54 4.10 2.26 10.32%
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