[PRG] QoQ 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- 103.34%
YoY- 159.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 61,431 33,720 38,141 58,075 35,686 112,041 21,233 102.64%
PBT -15,476 4,914 15,910 10,801 -51,523 21,809 -2,498 236.20%
Tax -5,306 428 -2,112 -814 8,555 -1,405 -1,613 120.70%
NP -20,782 5,342 13,798 9,987 -42,968 20,404 -4,111 193.68%
-
NP to SH -13,837 4,281 6,792 937 -28,055 19,407 -3,047 173.47%
-
Tax Rate - -8.71% 13.27% 7.54% - 6.44% - -
Total Cost 82,213 28,378 24,343 48,088 78,654 91,637 25,344 118.66%
-
Net Worth 149,942 168,254 163,444 156,144 153,953 181,352 159,837 -4.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 149,942 168,254 163,444 156,144 153,953 181,352 159,837 -4.15%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 417,857 1.90%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -33.83% 15.84% 36.18% 17.20% -120.41% 18.21% -19.36% -
ROE -9.23% 2.54% 4.16% 0.60% -18.22% 10.70% -1.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.32 7.85 8.88 13.52 8.31 26.09 5.11 98.39%
EPS -3.22 1.00 1.58 0.22 -6.53 4.67 -0.73 168.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3495 0.3918 0.3806 0.3636 0.3585 0.4223 0.3845 -6.14%
Adjusted Per Share Value based on latest NOSH - 429,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.20 7.80 8.82 13.43 8.25 25.90 4.91 102.59%
EPS -3.20 0.99 1.57 0.22 -6.49 4.49 -0.70 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3467 0.389 0.3779 0.361 0.3559 0.4193 0.3696 -4.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.17 0.19 0.185 0.20 0.20 0.155 0.15 -
P/RPS 1.19 2.42 2.08 1.48 2.41 0.59 2.94 -45.19%
P/EPS -5.27 19.06 11.70 91.66 -3.06 3.43 -20.46 -59.41%
EY -18.97 5.25 8.55 1.09 -32.66 29.16 -4.89 146.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.49 0.55 0.56 0.37 0.39 16.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 25/08/21 27/05/21 24/03/21 23/11/20 26/08/20 -
Price 0.16 0.17 0.17 0.185 0.215 0.19 0.19 -
P/RPS 1.12 2.17 1.91 1.37 2.59 0.73 3.72 -54.98%
P/EPS -4.96 17.05 10.75 84.79 -3.29 4.20 -25.92 -66.69%
EY -20.16 5.86 9.30 1.18 -30.39 23.79 -3.86 200.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.51 0.60 0.45 0.49 -4.11%

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