[PRG] QoQ Cumulative Quarter 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- -189.64%
YoY- 71.29%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 129,936 96,216 58,075 196,397 160,711 48,670 27,437 181.74%
PBT 31,625 26,711 10,801 -32,428 19,095 -2,714 -216 -
Tax -2,498 -2,926 -814 4,873 -3,682 -2,277 -371 256.15%
NP 29,127 23,785 9,987 -27,555 15,413 -4,991 -587 -
-
NP to SH 12,010 7,729 937 -13,261 14,794 -4,613 -1,566 -
-
Tax Rate 7.90% 10.95% 7.54% - 19.28% - - -
Total Cost 100,809 72,431 48,088 223,952 145,298 53,661 28,024 134.58%
-
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 22.42% 24.72% 17.20% -14.03% 9.59% -10.25% -2.14% -
ROE 7.14% 4.73% 0.60% -8.61% 8.16% -2.89% -0.96% -
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 30.26 22.41 13.52 45.73 37.42 11.71 6.62 175.17%
EPS 2.80 1.80 0.22 -3.16 3.60 -1.12 -0.39 -
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 30.04 22.25 13.43 45.41 37.16 11.25 6.34 181.83%
EPS 2.78 1.79 0.22 -3.07 3.42 -1.07 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3779 0.361 0.3559 0.4193 0.3696 0.3766 2.18%
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 0.63 0.83 1.48 0.44 0.41 1.28 3.48 -67.96%
P/EPS 6.79 10.28 91.66 -6.48 4.50 -13.52 -60.91 -
EY 14.72 9.73 1.09 -15.44 22.23 -7.40 -1.64 -
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 0.56 0.76 1.37 0.47 0.51 1.62 2.27 -60.63%
P/EPS 6.08 9.45 84.79 -6.96 5.52 -17.12 -39.72 -
EY 16.45 10.59 1.18 -14.36 18.13 -5.84 -2.52 -
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