[PRG] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.32%
YoY- -27.9%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 58,075 27,437 24,547 47,224 34,540 31,024 26,821 13.72%
PBT 10,801 -216 -5,031 4,053 2,041 2,283 -480 -
Tax -814 -371 -330 -1,334 -599 -583 -262 20.77%
NP 9,987 -587 -5,361 2,719 1,442 1,700 -742 -
-
NP to SH 937 -1,566 -4,125 814 1,129 1,571 -361 -
-
Tax Rate 7.54% - - 32.91% 29.35% 25.54% - -
Total Cost 48,088 28,024 29,908 44,505 33,098 29,324 27,563 9.71%
-
Net Worth 156,144 162,898 131,845 138,450 0 119,175 107,982 6.33%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 156,144 162,898 131,845 138,450 0 119,175 107,982 6.33%
NOSH 429,857 415,129 323,410 302,733 298,220 146,822 144,400 19.91%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.20% -2.14% -21.84% 5.76% 4.17% 5.48% -2.77% -
ROE 0.60% -0.96% -3.13% 0.59% 0.00% 1.32% -0.33% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 13.52 6.62 7.60 15.62 11.60 21.13 18.57 -5.14%
EPS 0.22 -0.39 -1.31 0.27 0.38 1.07 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3636 0.3928 0.4082 0.458 0.00 0.8117 0.7478 -11.31%
Adjusted Per Share Value based on latest NOSH - 302,733
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 11.92 5.63 5.04 9.69 7.09 6.37 5.51 13.71%
EPS 0.19 -0.32 -0.85 0.17 0.23 0.32 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3205 0.3344 0.2706 0.2842 0.00 0.2446 0.2217 6.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.20 0.23 0.74 0.875 0.92 1.07 0.685 -
P/RPS 1.48 3.48 9.74 5.60 7.93 5.06 3.69 -14.11%
P/EPS 91.66 -60.91 -57.94 324.95 242.67 100.00 -274.00 -
EY 1.09 -1.64 -1.73 0.31 0.41 1.00 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 1.81 1.91 0.00 1.32 0.92 -8.20%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/06/20 16/05/19 23/05/18 31/05/17 23/05/16 28/05/15 -
Price 0.185 0.15 0.705 0.86 0.885 1.14 0.65 -
P/RPS 1.37 2.27 9.28 5.51 7.63 5.40 3.50 -14.45%
P/EPS 84.79 -39.72 -55.20 319.38 233.44 106.54 -260.00 -
EY 1.18 -2.52 -1.81 0.31 0.43 0.94 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 1.73 1.88 0.00 1.40 0.87 -8.50%

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