[PRG] QoQ TTM 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- 85.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,931 68,632 66,548 63,602 32,588 16,839 0 -
PBT 10,661 11,696 12,561 11,676 6,576 3,549 0 -
Tax -2,341 -3,223 -3,162 -2,755 -1,756 -709 0 -
NP 8,320 8,473 9,399 8,921 4,820 2,840 0 -
-
NP to SH 8,320 8,473 9,399 8,921 4,820 2,840 0 -
-
Tax Rate 21.96% 27.56% 25.17% 23.60% 26.70% 19.98% - -
Total Cost 61,611 60,159 57,149 54,681 27,768 13,999 0 -
-
Net Worth 56,700 55,712 55,156 51,923 49,104 72,918 29,485 54.33%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,700 - - - 1,188 - - -
Div Payout % 32.45% - - - 24.65% - - -
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 56,700 55,712 55,156 51,923 49,104 72,918 29,485 54.33%
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 11.90% 12.35% 14.12% 14.03% 14.79% 16.87% 0.00% -
ROE 14.67% 15.21% 17.04% 17.18% 9.82% 3.89% 0.00% -
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 77.70 76.38 83.25 79.62 41.15 26.33 0.00 -
EPS 9.24 9.43 11.76 11.17 6.09 4.44 0.00 -
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.63 0.62 0.69 0.65 0.62 1.14 1.00 -26.40%
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 16.17 15.87 15.39 14.71 7.53 3.89 0.00 -
EPS 1.92 1.96 2.17 2.06 1.11 0.66 0.00 -
DPS 0.62 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.1311 0.1288 0.1275 0.12 0.1135 0.1686 0.0682 54.29%
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 1.52 1.56 1.99 2.10 3.69 0.00 0.00 -
P/EPS 12.76 12.62 14.12 14.95 24.98 0.00 0.00 -
EY 7.83 7.92 7.08 6.69 4.00 0.00 0.00 -
DY 2.54 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.87 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 - - - -
Price 1.02 1.25 1.30 1.65 0.00 0.00 0.00 -
P/RPS 1.31 1.64 1.56 2.07 0.00 0.00 0.00 -
P/EPS 11.03 13.26 11.06 14.77 0.00 0.00 0.00 -
EY 9.06 7.54 9.04 6.77 0.00 0.00 0.00 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.02 1.88 2.54 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