[PRG] QoQ Cumulative 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- 107.07%
YoY- 159.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 191,367 129,936 96,216 58,075 196,397 160,711 48,670 148.49%
PBT 16,149 31,625 26,711 10,801 -32,428 19,095 -2,714 -
Tax -7,804 -2,498 -2,926 -814 4,873 -3,682 -2,277 126.80%
NP 8,345 29,127 23,785 9,987 -27,555 15,413 -4,991 -
-
NP to SH -1,827 12,010 7,729 937 -13,261 14,794 -4,613 -45.97%
-
Tax Rate 48.32% 7.90% 10.95% 7.54% - 19.28% - -
Total Cost 183,022 100,809 72,431 48,088 223,952 145,298 53,661 126.07%
-
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% 7.14% 4.73% 0.60% -8.61% 8.16% -2.89% -
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 30.26 22.41 13.52 45.73 37.42 11.71 143.32%
EPS -0.42 2.80 1.80 0.22 -3.16 3.60 -1.12 -47.90%
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 39.28 26.67 19.75 11.92 40.31 32.99 9.99 148.49%
EPS -0.38 2.47 1.59 0.19 -2.72 3.04 -0.95 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3454 0.3355 0.3205 0.316 0.3723 0.3281 -4.15%
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 0.63 0.83 1.48 0.44 0.41 1.28 -55.39%
P/EPS -39.92 6.79 10.28 91.66 -6.48 4.50 -13.52 105.40%
EY -2.51 14.72 9.73 1.09 -15.44 22.23 -7.40 -51.26%
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 0.56 0.76 1.37 0.47 0.51 1.62 -63.21%
P/EPS -37.57 6.08 9.45 84.79 -6.96 5.52 -17.12 68.63%
EY -2.66 16.45 10.59 1.18 -14.36 18.13 -5.84 -40.71%
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