[PRG] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -115.21%
YoY- 86.22%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 361,724 307,532 191,367 196,397 132,695 148,626 192,963 11.03%
PBT 13,686 57,995 16,149 -32,428 -59,141 -5,241 15,777 -2.34%
Tax -11,312 -14,935 -7,804 4,873 -7,333 -3,167 -4,935 14.81%
NP 2,374 43,060 8,345 -27,555 -66,474 -8,408 10,842 -22.35%
-
NP to SH -11,098 19,441 -1,827 -13,261 -46,189 -9,179 4,358 -
-
Tax Rate 82.65% 25.75% 48.32% - - - 31.28% -
Total Cost 359,350 264,472 183,022 223,952 199,169 157,034 182,121 11.98%
-
Net Worth 159,924 166,073 149,942 153,953 149,345 131,765 135,633 2.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 159,924 166,073 149,942 153,953 149,345 131,765 135,633 2.78%
NOSH 431,084 429,857 429,857 429,857 403,300 310,697 302,488 6.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.66% 14.00% 4.36% -14.03% -50.10% -5.66% 5.62% -
ROE -6.94% 11.71% -1.22% -8.61% -30.93% -6.97% 3.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 84.03 73.15 44.61 45.73 35.19 48.01 63.95 4.65%
EPS -2.58 4.52 -0.42 -3.16 -13.40 -3.00 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3715 0.395 0.3495 0.3585 0.3961 0.4256 0.4495 -3.12%
Adjusted Per Share Value based on latest NOSH - 429,857
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 74.31 63.18 39.32 40.35 27.26 30.53 39.64 11.03%
EPS -2.28 3.99 -0.38 -2.72 -9.49 -1.89 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.3412 0.308 0.3163 0.3068 0.2707 0.2787 2.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.175 0.155 0.17 0.20 0.60 0.765 0.96 -
P/RPS 0.21 0.21 0.38 0.44 1.70 1.59 1.50 -27.93%
P/EPS -6.79 3.35 -39.92 -6.48 -4.90 -25.80 66.47 -
EY -14.73 29.83 -2.51 -15.44 -20.42 -3.88 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.49 0.56 1.51 1.80 2.14 -22.31%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 24/03/21 28/02/20 26/02/19 28/02/18 -
Price 0.16 0.18 0.16 0.215 0.56 0.75 0.925 -
P/RPS 0.19 0.25 0.36 0.47 1.59 1.56 1.45 -28.72%
P/EPS -6.21 3.89 -37.57 -6.96 -4.57 -25.30 64.05 -
EY -16.11 25.69 -2.66 -14.36 -21.88 -3.95 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.46 0.60 1.41 1.76 2.06 -22.97%

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