[PRG] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -167.23%
YoY- 71.29%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 173,248 192,432 232,300 196,397 214,281 97,340 109,748 35.53%
PBT 42,166 53,422 43,204 -32,428 25,460 -5,428 -864 -
Tax -3,330 -5,852 -3,256 4,873 -4,909 -4,554 -1,484 71.31%
NP 38,836 47,570 39,948 -27,555 20,550 -9,982 -2,348 -
-
NP to SH 16,013 15,458 3,748 -13,261 19,725 -9,226 -6,264 -
-
Tax Rate 7.90% 10.95% 7.54% - 19.28% - - -
Total Cost 134,412 144,862 192,352 223,952 193,730 107,322 112,096 12.85%
-
Net Worth 168,254 163,444 156,144 153,953 181,352 159,837 162,898 2.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 168,254 163,444 156,144 153,953 181,352 159,837 162,898 2.17%
NOSH 429,857 429,857 429,857 429,857 429,857 417,857 415,129 2.34%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 22.42% 24.72% 17.20% -14.03% 9.59% -10.25% -2.14% -
ROE 9.52% 9.46% 2.40% -8.61% 10.88% -5.77% -3.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.34 44.81 54.09 45.73 49.90 23.42 26.46 32.42%
EPS 3.73 3.60 0.88 -3.16 4.80 -2.24 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3918 0.3806 0.3636 0.3585 0.4223 0.3845 0.3928 -0.16%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.56 39.50 47.68 40.31 43.99 19.98 22.53 35.52%
EPS 3.29 3.17 0.77 -2.72 4.05 -1.89 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3355 0.3205 0.316 0.3723 0.3281 0.3344 2.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.185 0.20 0.20 0.155 0.15 0.23 -
P/RPS 0.47 0.41 0.37 0.44 0.31 0.64 0.87 -33.64%
P/EPS 5.10 5.14 22.92 -6.48 3.37 -6.76 -15.23 -
EY 19.63 19.46 4.36 -15.44 29.63 -14.80 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.55 0.56 0.37 0.39 0.59 -12.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 24/03/21 23/11/20 26/08/20 29/06/20 -
Price 0.17 0.17 0.185 0.215 0.19 0.19 0.15 -
P/RPS 0.42 0.38 0.34 0.47 0.38 0.81 0.57 -18.40%
P/EPS 4.56 4.72 21.20 -6.96 4.14 -8.56 -9.93 -
EY 21.93 21.17 4.72 -14.36 24.18 -11.68 -10.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.51 0.60 0.45 0.49 0.38 8.58%

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