[PRG] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -305.92%
YoY- -257.76%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 126,390 125,949 148,626 149,792 173,395 205,821 192,963 -24.63%
PBT -18,970 -14,325 -5,241 5,198 10,013 17,875 15,777 -
Tax -2,524 -2,163 -3,167 -2,445 -3,273 -5,360 -4,935 -36.12%
NP -21,494 -16,488 -8,408 2,753 6,740 12,515 10,842 -
-
NP to SH -18,282 -14,118 -9,179 -2,226 1,081 4,281 4,358 -
-
Tax Rate - - - 47.04% 32.69% 29.99% 31.28% -
Total Cost 147,884 142,437 157,034 147,039 166,655 193,306 182,121 -12.99%
-
Net Worth 159,317 131,845 131,765 140,529 137,400 138,450 135,633 11.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 159,317 131,845 131,765 140,529 137,400 138,450 135,633 11.35%
NOSH 334,405 323,410 310,697 309,359 303,383 302,733 302,488 6.93%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -17.01% -13.09% -5.66% 1.84% 3.89% 6.08% 5.62% -
ROE -11.48% -10.71% -6.97% -1.58% 0.79% 3.09% 3.21% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.90 38.99 48.01 48.71 57.32 68.09 63.95 -28.27%
EPS -5.63 -4.37 -2.96 -0.72 0.36 1.42 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4903 0.4082 0.4256 0.457 0.4542 0.458 0.4495 5.97%
Adjusted Per Share Value based on latest NOSH - 309,359
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.22 29.12 34.36 34.63 40.09 47.59 44.61 -24.63%
EPS -4.23 -3.26 -2.12 -0.51 0.25 0.99 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3684 0.3048 0.3046 0.3249 0.3177 0.3201 0.3136 11.36%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.72 0.74 0.765 0.775 0.84 0.875 0.96 -
P/RPS 1.85 1.90 1.59 1.59 1.47 1.29 1.50 15.05%
P/EPS -12.80 -16.93 -25.80 -107.06 235.07 61.79 66.47 -
EY -7.81 -5.91 -3.88 -0.93 0.43 1.62 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.81 1.80 1.70 1.85 1.91 2.14 -22.20%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 16/05/19 26/02/19 26/11/18 21/08/18 23/05/18 28/02/18 -
Price 0.585 0.705 0.75 0.765 0.78 0.86 0.925 -
P/RPS 1.50 1.81 1.56 1.57 1.36 1.26 1.45 2.29%
P/EPS -10.40 -16.13 -25.30 -105.68 218.28 60.73 64.05 -
EY -9.62 -6.20 -3.95 -0.95 0.46 1.65 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.73 1.76 1.67 1.72 1.88 2.06 -30.70%

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