[PRG] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 98.75%
YoY- 43.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 43,149 38,537 46,412 49,295 40,297 36,654 33,960 4.07%
PBT 2,187 986 4,060 5,187 3,575 3,727 5,984 -15.43%
Tax -530 -444 -652 -766 -510 -535 -1,405 -14.99%
NP 1,657 542 3,408 4,421 3,065 3,192 4,579 -15.57%
-
NP to SH 1,670 661 3,813 4,919 3,420 3,036 4,579 -15.46%
-
Tax Rate 24.23% 45.03% 16.06% 14.77% 14.27% 14.35% 23.48% -
Total Cost 41,492 37,995 43,004 44,874 37,232 33,462 29,381 5.91%
-
Net Worth 74,197 73,769 72,202 69,064 64,567 60,359 55,236 5.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 74,197 73,769 72,202 69,064 64,567 60,359 55,236 5.03%
NOSH 90,760 90,547 90,570 90,256 89,763 90,089 80,052 2.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.84% 1.41% 7.34% 8.97% 7.61% 8.71% 13.48% -
ROE 2.25% 0.90% 5.28% 7.12% 5.30% 5.03% 8.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.54 42.56 51.24 54.62 44.89 40.69 42.42 1.91%
EPS 1.84 0.73 4.21 5.45 3.81 3.37 5.72 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8175 0.8147 0.7972 0.7652 0.7193 0.67 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 90,518
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.97 8.91 10.73 11.39 9.31 8.47 7.85 4.06%
EPS 0.39 0.15 0.88 1.14 0.79 0.70 1.06 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1705 0.1669 0.1596 0.1492 0.1395 0.1277 5.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.46 0.40 0.50 0.84 0.47 0.85 1.66 -
P/RPS 0.97 0.94 0.98 1.54 1.05 2.09 3.91 -20.72%
P/EPS 25.00 54.79 11.88 15.41 12.34 25.22 29.02 -2.45%
EY 4.00 1.82 8.42 6.49 8.11 3.96 3.45 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.63 1.10 0.65 1.27 2.41 -21.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 14/08/09 21/08/08 10/08/07 25/08/06 23/08/05 26/08/04 -
Price 0.41 0.40 0.43 0.76 0.45 0.81 1.30 -
P/RPS 0.86 0.94 0.84 1.39 1.00 1.99 3.06 -19.05%
P/EPS 22.28 54.79 10.21 13.94 11.81 24.04 22.73 -0.33%
EY 4.49 1.82 9.79 7.17 8.47 4.16 4.40 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.54 0.99 0.63 1.21 1.88 -19.79%

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