[PRG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.95%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 90,933 94,261 93,816 92,639 93,892 89,374 84,894 4.69%
PBT 7,149 7,636 8,250 9,263 9,935 8,954 8,322 -9.64%
Tax -135 -285 -249 -1,122 -1,413 -1,074 -1,157 -76.15%
NP 7,014 7,351 8,001 8,141 8,522 7,880 7,165 -1.41%
-
NP to SH 7,687 8,027 8,793 8,774 9,329 8,801 7,830 -1.22%
-
Tax Rate 1.89% 3.73% 3.02% 12.11% 14.22% 11.99% 13.90% -
Total Cost 83,919 86,910 85,815 84,498 85,370 81,494 77,729 5.24%
-
Net Worth 72,297 70,711 70,075 68,463 69,264 66,564 64,601 7.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,297 70,711 70,075 68,463 69,264 66,564 64,601 7.79%
NOSH 90,689 90,423 90,512 90,499 90,518 90,000 89,948 0.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.71% 7.80% 8.53% 8.79% 9.08% 8.82% 8.44% -
ROE 10.63% 11.35% 12.55% 12.82% 13.47% 13.22% 12.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.27 104.24 103.65 102.36 103.73 99.30 94.38 4.12%
EPS 8.48 8.88 9.71 9.70 10.31 9.78 8.70 -1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7972 0.782 0.7742 0.7565 0.7652 0.7396 0.7182 7.21%
Adjusted Per Share Value based on latest NOSH - 90,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.68 19.37 19.27 19.03 19.29 18.36 17.44 4.68%
EPS 1.58 1.65 1.81 1.80 1.92 1.81 1.61 -1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 0.1453 0.144 0.1407 0.1423 0.1368 0.1327 7.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.53 0.60 0.74 0.84 0.69 0.50 -
P/RPS 0.50 0.51 0.58 0.72 0.81 0.69 0.53 -3.81%
P/EPS 5.90 5.97 6.18 7.63 8.15 7.06 5.74 1.85%
EY 16.95 16.75 16.19 13.10 12.27 14.17 17.41 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.77 0.98 1.10 0.93 0.70 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 22/02/08 22/11/07 10/08/07 25/05/07 27/02/07 -
Price 0.43 0.58 0.59 0.64 0.76 0.82 0.79 -
P/RPS 0.43 0.56 0.57 0.63 0.73 0.83 0.84 -36.03%
P/EPS 5.07 6.53 6.07 6.60 7.37 8.39 9.08 -32.21%
EY 19.71 15.31 16.47 15.15 13.56 11.93 11.02 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.76 0.85 0.99 1.11 1.10 -37.79%

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