[PRG] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 61,837 92,733 59,528 58,075 27,437 24,547 47,224 4.59%
PBT 3,788 10,980 11,478 10,801 -216 -5,031 4,053 -1.11%
Tax -1,116 -2,508 -2,818 -814 -371 -330 -1,334 -2.92%
NP 2,672 8,472 8,660 9,987 -587 -5,361 2,719 -0.28%
-
NP to SH 1,467 4,169 4,094 937 -1,566 -4,125 814 10.30%
-
Tax Rate 29.46% 22.84% 24.55% 7.54% - - 32.91% -
Total Cost 59,165 84,261 50,868 48,088 28,024 29,908 44,505 4.85%
-
Net Worth 161,897 174,137 154,812 156,144 162,898 131,845 138,450 2.63%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 161,897 174,137 154,812 156,144 162,898 131,845 138,450 2.63%
NOSH 431,637 429,857 429,857 429,857 415,129 323,410 302,733 6.08%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.32% 9.14% 14.55% 17.20% -2.14% -21.84% 5.76% -
ROE 0.91% 2.39% 2.64% 0.60% -0.96% -3.13% 0.59% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.34 21.59 13.86 13.52 6.62 7.60 15.62 -1.41%
EPS 0.34 0.97 0.95 0.22 -0.39 -1.31 0.27 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.4055 0.3605 0.3636 0.3928 0.4082 0.458 -3.25%
Adjusted Per Share Value based on latest NOSH - 429,857
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.70 19.05 12.23 11.93 5.64 5.04 9.70 4.58%
EPS 0.30 0.86 0.84 0.19 -0.32 -0.85 0.17 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3578 0.3181 0.3208 0.3347 0.2709 0.2844 2.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.145 0.175 0.145 0.20 0.23 0.74 0.875 -
P/RPS 1.01 0.81 1.05 1.48 3.48 9.74 5.60 -24.81%
P/EPS 42.62 18.03 15.21 91.66 -60.91 -57.94 324.95 -28.69%
EY 2.35 5.55 6.57 1.09 -1.64 -1.73 0.31 40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.40 0.55 0.59 1.81 1.91 -23.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 30/05/22 27/05/21 29/06/20 16/05/19 23/05/18 -
Price 0.14 0.18 0.135 0.185 0.15 0.705 0.86 -
P/RPS 0.98 0.83 0.97 1.37 2.27 9.28 5.51 -24.98%
P/EPS 41.15 18.54 14.16 84.79 -39.72 -55.20 319.38 -28.90%
EY 2.43 5.39 7.06 1.18 -2.52 -1.81 0.31 40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.37 0.51 0.38 1.73 1.88 -23.71%

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