[PRG] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -36.97%
YoY- -77.94%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 75,238 88,470 71,852 33,720 112,041 38,218 30,580 16.17%
PBT 7,223 6,769 13,915 4,914 21,809 -4,403 -1,450 -
Tax -3,185 -2,296 -3,569 428 -1,405 -357 -562 33.48%
NP 4,038 4,473 10,346 5,342 20,404 -4,760 -2,012 -
-
NP to SH -329 1,513 4,951 4,281 19,407 -3,941 -2,106 -26.59%
-
Tax Rate 44.10% 33.92% 25.65% -8.71% 6.44% - - -
Total Cost 71,200 83,997 61,506 28,378 91,637 42,978 32,592 13.89%
-
Net Worth 153,928 178,116 163,100 168,254 181,352 167,968 140,529 1.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 153,928 178,116 163,100 168,254 181,352 167,968 140,529 1.52%
NOSH 486,326 430,598 429,857 429,857 429,857 363,005 309,359 7.82%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.37% 5.06% 14.40% 15.84% 18.21% -12.45% -6.58% -
ROE -0.21% 0.85% 3.04% 2.54% 10.70% -2.35% -1.50% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.84 20.59 16.73 7.85 26.09 10.60 9.94 9.17%
EPS -0.08 0.35 1.15 1.00 4.67 -1.09 -0.68 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3445 0.4146 0.3798 0.3918 0.4223 0.4659 0.457 -4.59%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.46 18.18 14.76 6.93 23.02 7.85 6.28 16.18%
EPS -0.07 0.31 1.02 0.88 3.99 -0.81 -0.43 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3162 0.3659 0.3351 0.3457 0.3726 0.3451 0.2887 1.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.10 0.21 0.135 0.19 0.155 1.08 0.775 -
P/RPS 0.59 1.02 0.81 2.42 0.59 10.19 7.79 -34.92%
P/EPS -135.81 59.63 11.71 19.06 3.43 -98.80 -113.16 3.08%
EY -0.74 1.68 8.54 5.25 29.16 -1.01 -0.88 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.51 0.36 0.48 0.37 2.32 1.70 -25.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 29/11/23 29/11/22 24/11/21 23/11/20 28/11/19 26/11/18 -
Price 0.10 0.185 0.14 0.17 0.19 0.61 0.765 -
P/RPS 0.59 0.90 0.84 2.17 0.73 5.75 7.69 -34.78%
P/EPS -135.81 52.53 12.14 17.05 4.20 -55.80 -111.70 3.30%
EY -0.74 1.90 8.23 5.86 23.79 -1.79 -0.90 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.37 0.43 0.45 1.31 1.67 -25.28%

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