[PRG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -147.16%
YoY- -403.2%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 214,281 97,340 109,748 132,695 119,766 103,214 98,188 68.00%
PBT 25,460 -5,428 -864 -59,141 -22,013 -24,214 -20,124 -
Tax -4,909 -4,554 -1,484 -7,333 -1,366 -1,336 -1,320 139.46%
NP 20,550 -9,982 -2,348 -66,474 -23,380 -25,550 -21,444 -
-
NP to SH 19,725 -9,226 -6,264 -46,189 -18,688 -20,150 -16,500 -
-
Tax Rate 19.28% - - - - - - -
Total Cost 193,730 107,322 112,096 199,169 143,146 128,764 119,632 37.77%
-
Net Worth 181,352 159,837 162,898 149,345 167,968 159,317 131,845 23.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 181,352 159,837 162,898 149,345 167,968 159,317 131,845 23.60%
NOSH 429,857 417,857 415,129 403,300 363,005 334,405 323,410 20.82%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.59% -10.25% -2.14% -50.10% -19.52% -24.75% -21.84% -
ROE 10.88% -5.77% -3.85% -30.93% -11.13% -12.65% -12.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.90 23.42 26.46 35.19 33.22 31.76 30.40 39.02%
EPS 4.80 -2.24 -1.56 -13.40 -5.60 -6.30 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4223 0.3845 0.3928 0.3961 0.4659 0.4903 0.4082 2.28%
Adjusted Per Share Value based on latest NOSH - 403,300
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.99 19.98 22.53 27.24 24.58 21.19 20.15 68.04%
EPS 4.05 -1.89 -1.29 -9.48 -3.84 -4.14 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.3281 0.3344 0.3066 0.3448 0.327 0.2706 23.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.155 0.15 0.23 0.60 1.08 0.72 0.74 -
P/RPS 0.31 0.64 0.87 1.70 3.25 2.27 2.43 -74.56%
P/EPS 3.37 -6.76 -15.23 -4.90 -20.84 -11.61 -14.49 -
EY 29.63 -14.80 -6.57 -20.42 -4.80 -8.61 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.59 1.51 2.32 1.47 1.81 -65.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 26/08/20 29/06/20 28/02/20 28/11/19 19/08/19 16/05/19 -
Price 0.19 0.19 0.15 0.56 0.61 0.585 0.705 -
P/RPS 0.38 0.81 0.57 1.59 1.84 1.84 2.32 -69.96%
P/EPS 4.14 -8.56 -9.93 -4.57 -11.77 -9.43 -13.80 -
EY 24.18 -11.68 -10.07 -21.88 -8.50 -10.60 -7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.38 1.41 1.31 1.19 1.73 -59.15%

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