[PRG] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -423.22%
YoY- 50.68%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 71,852 62,404 59,528 61,431 33,720 38,141 58,075 15.23%
PBT 13,915 11,712 11,478 -15,476 4,914 15,910 10,801 18.38%
Tax -3,569 -3,059 -2,818 -5,306 428 -2,112 -814 167.64%
NP 10,346 8,653 8,660 -20,782 5,342 13,798 9,987 2.38%
-
NP to SH 4,951 3,871 4,094 -13,837 4,281 6,792 937 203.06%
-
Tax Rate 25.65% 26.12% 24.55% - -8.71% 13.27% 7.54% -
Total Cost 61,506 53,751 50,868 82,213 28,378 24,343 48,088 17.81%
-
Net Worth 163,100 159,193 154,812 149,942 168,254 163,444 156,144 2.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 163,100 159,193 154,812 149,942 168,254 163,444 156,144 2.94%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 429,857 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.40% 13.87% 14.55% -33.83% 15.84% 36.18% 17.20% -
ROE 3.04% 2.43% 2.64% -9.23% 2.54% 4.16% 0.60% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.73 14.53 13.86 14.32 7.85 8.88 13.52 15.24%
EPS 1.15 0.90 0.95 -3.22 1.00 1.58 0.22 200.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3707 0.3605 0.3495 0.3918 0.3806 0.3636 2.94%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.75 12.81 12.22 12.61 6.92 7.83 11.92 15.24%
EPS 1.02 0.79 0.84 -2.84 0.88 1.39 0.19 206.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3348 0.3268 0.3178 0.3078 0.3454 0.3355 0.3205 2.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.135 0.135 0.145 0.17 0.19 0.185 0.20 -
P/RPS 0.81 0.93 1.05 1.19 2.42 2.08 1.48 -33.06%
P/EPS 11.71 14.98 15.21 -5.27 19.06 11.70 91.66 -74.60%
EY 8.54 6.68 6.57 -18.97 5.25 8.55 1.09 293.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.40 0.49 0.48 0.49 0.55 -24.59%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 30/05/22 28/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.14 0.135 0.135 0.16 0.17 0.17 0.185 -
P/RPS 0.84 0.93 0.97 1.12 2.17 1.91 1.37 -27.80%
P/EPS 12.14 14.98 14.16 -4.96 17.05 10.75 84.79 -72.59%
EY 8.23 6.68 7.06 -20.16 5.86 9.30 1.18 264.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.46 0.43 0.45 0.51 -19.24%

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