[PRG] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
01-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 66,548 63,602 32,588 16,839 0 0 -
PBT 12,561 11,676 6,576 3,549 0 0 -
Tax -3,162 -2,755 -1,756 -709 0 0 -
NP 9,399 8,921 4,820 2,840 0 0 -
-
NP to SH 9,399 8,921 4,820 2,840 0 0 -
-
Tax Rate 25.17% 23.60% 26.70% 19.98% - - -
Total Cost 57,149 54,681 27,768 13,999 0 0 -
-
Net Worth 55,156 51,923 49,104 72,918 29,485 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 1,188 - - - -
Div Payout % - - 24.65% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 55,156 51,923 49,104 72,918 29,485 0 -
NOSH 79,937 79,882 79,200 63,963 29,485 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.12% 14.03% 14.79% 16.87% 0.00% 0.00% -
ROE 17.04% 17.18% 9.82% 3.89% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 83.25 79.62 41.15 26.33 0.00 0.00 -
EPS 11.76 11.17 6.09 4.44 0.00 0.00 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.62 1.14 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,963
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.39 14.71 7.53 3.89 0.00 0.00 -
EPS 2.17 2.06 1.11 0.66 0.00 0.00 -
DPS 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1275 0.12 0.1135 0.1686 0.0682 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - -
Price 1.66 1.67 1.52 0.00 0.00 0.00 -
P/RPS 1.99 2.10 3.69 0.00 0.00 0.00 -
P/EPS 14.12 14.95 24.98 0.00 0.00 0.00 -
EY 7.08 6.69 4.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 2.41 2.57 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/08/04 28/05/04 - - - - -
Price 1.30 1.65 0.00 0.00 0.00 0.00 -
P/RPS 1.56 2.07 0.00 0.00 0.00 0.00 -
P/EPS 11.06 14.77 0.00 0.00 0.00 0.00 -
EY 9.04 6.77 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.54 0.00 0.00 0.00 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