[PRG] QoQ TTM 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- 23.7%
YoY- 71.29%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 165,622 243,943 227,035 196,397 218,035 144,212 150,039 6.80%
PBT -19,898 -3,003 -21,411 -32,428 -26,440 -52,652 -57,230 -50.52%
Tax 6,057 4,224 4,723 5,166 -6,793 -5,745 -4,470 -
NP -13,841 1,221 -16,688 -27,262 -33,233 -58,397 -61,700 -63.04%
-
NP to SH -16,045 -919 -10,758 -13,261 -17,379 -40,727 -43,630 -48.63%
-
Tax Rate - - - - - - - -
Total Cost 179,463 242,722 243,723 223,659 251,268 202,609 211,739 -10.43%
-
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 -8.36% 0.50% -7.35% -13.88% -15.24% -40.49% -41.12% -
ROE -9.54% -0.56% -6.89% -8.61% -9.58% -25.48% -26.78% -
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 38.57 56.81 52.87 45.73 50.77 34.69 36.18 4.35%
EPS -3.74 -0.21 -2.51 -3.09 -4.05 -9.80 -10.52 -49.78%
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 34.00 50.07 46.60 40.31 44.76 29.60 30.80 6.80%
EPS -3.29 -0.19 -2.21 -2.72 -3.57 -8.36 -8.96 -48.69%
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 0.49 0.33 0.38 0.44 0.31 0.43 0.64 -16.29%
P/EPS -5.09 -86.45 -7.98 -6.48 -3.83 -1.53 -2.19 75.37%
EY -19.66 -1.16 -12.53 -15.44 -26.11 -65.31 -45.74 -43.01%
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 0.44 0.30 0.35 0.47 0.37 0.55 0.41 4.81%
P/EPS -4.55 -79.44 -7.38 -6.96 -4.69 -1.94 -1.43 116.17%
EY -21.98 -1.26 -13.54 -14.36 -21.30 -51.56 -70.14 -53.83%
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