[PRG] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -312.35%
YoY- -310.62%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 134,028 126,390 125,949 148,626 149,792 173,395 205,821 -24.85%
PBT -21,923 -18,970 -14,325 -5,241 5,198 10,013 17,875 -
Tax -2,319 -2,524 -2,163 -3,167 -2,445 -3,273 -5,360 -42.76%
NP -24,242 -21,494 -16,488 -8,408 2,753 6,740 12,515 -
-
NP to SH -20,117 -18,282 -14,118 -9,179 -2,226 1,081 4,281 -
-
Tax Rate - - - - 47.04% 32.69% 29.99% -
Total Cost 158,270 147,884 142,437 157,034 147,039 166,655 193,306 -12.47%
-
Net Worth 167,968 159,317 131,845 131,765 140,529 137,400 138,450 13.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 167,968 159,317 131,845 131,765 140,529 137,400 138,450 13.73%
NOSH 363,005 334,405 323,410 310,697 309,359 303,383 302,733 12.85%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -18.09% -17.01% -13.09% -5.66% 1.84% 3.89% 6.08% -
ROE -11.98% -11.48% -10.71% -6.97% -1.58% 0.79% 3.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.18 38.90 38.99 48.01 48.71 57.32 68.09 -33.16%
EPS -5.58 -5.63 -4.37 -2.96 -0.72 0.36 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4659 0.4903 0.4082 0.4256 0.457 0.4542 0.458 1.14%
Adjusted Per Share Value based on latest NOSH - 310,697
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.98 29.21 29.11 34.35 34.62 40.08 47.57 -24.84%
EPS -4.65 -4.23 -3.26 -2.12 -0.51 0.25 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3683 0.3048 0.3046 0.3248 0.3176 0.32 13.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.08 0.72 0.74 0.765 0.775 0.84 0.875 -
P/RPS 2.91 1.85 1.90 1.59 1.59 1.47 1.29 71.91%
P/EPS -19.36 -12.80 -16.93 -25.80 -107.06 235.07 61.79 -
EY -5.17 -7.81 -5.91 -3.88 -0.93 0.43 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.47 1.81 1.80 1.70 1.85 1.91 13.82%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 19/08/19 16/05/19 26/02/19 26/11/18 21/08/18 23/05/18 -
Price 0.61 0.585 0.705 0.75 0.765 0.78 0.86 -
P/RPS 1.64 1.50 1.81 1.56 1.57 1.36 1.26 19.19%
P/EPS -10.93 -10.40 -16.13 -25.30 -105.68 218.28 60.73 -
EY -9.15 -9.62 -6.20 -3.95 -0.95 0.46 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.19 1.73 1.76 1.67 1.72 1.88 -21.38%

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