[PRG] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.3%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 78,732 95,384 94,529 84,202 75,836 70,510 62,750 3.85%
PBT 3,205 8,806 9,549 8,296 7,950 11,560 13,085 -20.88%
Tax -914 -1,457 -1,149 -1,196 -1,077 -2,902 -2,614 -16.05%
NP 2,290 7,349 8,400 7,100 6,873 8,657 10,470 -22.36%
-
NP to SH 2,444 7,946 9,213 7,954 6,456 8,657 10,470 -21.51%
-
Tax Rate 28.52% 16.55% 12.03% 14.42% 13.55% 25.10% 19.98% -
Total Cost 76,441 88,034 86,129 77,102 68,962 61,853 52,280 6.53%
-
Net Worth 72,730 73,077 68,332 63,514 59,399 55,834 203,464 -15.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 72,730 73,077 68,332 63,514 59,399 55,834 203,464 -15.74%
NOSH 90,742 90,577 90,326 89,849 89,999 90,055 178,477 -10.65%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.91% 7.70% 8.89% 8.43% 9.06% 12.28% 16.69% -
ROE 3.36% 10.87% 13.48% 12.52% 10.87% 15.51% 5.15% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 86.76 105.31 104.65 93.72 84.26 78.30 35.16 16.23%
EPS 2.69 8.77 10.20 8.85 7.17 9.61 5.87 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8015 0.8068 0.7565 0.7069 0.66 0.62 1.14 -5.69%
Adjusted Per Share Value based on latest NOSH - 89,964
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.20 22.05 21.86 19.47 17.53 16.30 14.51 3.84%
EPS 0.57 1.84 2.13 1.84 1.49 2.00 2.42 -21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.169 0.158 0.1468 0.1373 0.1291 0.4704 -15.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.44 0.50 0.74 0.44 0.65 1.19 0.00 -
P/RPS 0.51 0.47 0.71 0.47 0.77 1.52 0.00 -
P/EPS 16.34 5.70 7.25 4.97 9.06 12.38 0.00 -
EY 6.12 17.55 13.78 20.12 11.04 8.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.98 0.62 0.98 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 13/11/08 22/11/07 23/11/06 24/11/05 25/11/04 01/12/03 -
Price 0.56 0.43 0.64 0.51 0.49 1.25 1.57 -
P/RPS 0.65 0.41 0.61 0.54 0.58 1.60 4.47 -27.46%
P/EPS 20.79 4.90 6.27 5.76 6.83 13.00 26.76 -4.11%
EY 4.81 20.40 15.94 17.36 14.64 7.69 3.74 4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.85 0.72 0.74 2.02 1.38 -10.68%

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