[PRG] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 128.26%
YoY- 159.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 191,367 173,248 192,432 232,300 196,397 214,281 97,340 56.74%
PBT 16,149 42,166 53,422 43,204 -32,428 25,460 -5,428 -
Tax -7,804 -3,330 -5,852 -3,256 4,873 -4,909 -4,554 43.06%
NP 8,345 38,836 47,570 39,948 -27,555 20,550 -9,982 -
-
NP to SH -1,827 16,013 15,458 3,748 -13,261 19,725 -9,226 -65.92%
-
Tax Rate 48.32% 7.90% 10.95% 7.54% - 19.28% - -
Total Cost 183,022 134,412 144,862 192,352 223,952 193,730 107,322 42.60%
-
Net Worth 149,942 168,254 163,444 156,144 153,953 181,352 159,837 -4.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 149,942 168,254 163,444 156,144 153,953 181,352 159,837 -4.15%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 417,857 1.90%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.36% 22.42% 24.72% 17.20% -14.03% 9.59% -10.25% -
ROE -1.22% 9.52% 9.46% 2.40% -8.61% 10.88% -5.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.61 40.34 44.81 54.09 45.73 49.90 23.42 53.48%
EPS -0.42 3.73 3.60 0.88 -3.16 4.80 -2.24 -67.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3495 0.3918 0.3806 0.3636 0.3585 0.4223 0.3845 -6.14%
Adjusted Per Share Value based on latest NOSH - 429,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.32 35.59 39.53 47.72 40.35 44.02 20.00 56.74%
EPS -0.38 3.29 3.18 0.77 -2.72 4.05 -1.90 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.3457 0.3358 0.3208 0.3163 0.3726 0.3284 -4.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.17 0.19 0.185 0.20 0.20 0.155 0.15 -
P/RPS 0.38 0.47 0.41 0.37 0.44 0.31 0.64 -29.28%
P/EPS -39.92 5.10 5.14 22.92 -6.48 3.37 -6.76 225.65%
EY -2.51 19.63 19.46 4.36 -15.44 29.63 -14.80 -69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.49 0.55 0.56 0.37 0.39 16.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 25/08/21 27/05/21 24/03/21 23/11/20 26/08/20 -
Price 0.16 0.17 0.17 0.185 0.215 0.19 0.19 -
P/RPS 0.36 0.42 0.38 0.34 0.47 0.38 0.81 -41.67%
P/EPS -37.57 4.56 4.72 21.20 -6.96 4.14 -8.56 167.34%
EY -2.66 21.93 21.17 4.72 -14.36 24.18 -11.68 -62.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.51 0.60 0.45 0.49 -4.11%

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