[PRG] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 94,616 92,733 113,748 71,852 62,404 59,528 61,431 33.47% QoQ % 2.03% -18.48% 58.31% 15.14% 4.83% -3.10% - Horiz. % 154.02% 150.95% 185.16% 116.96% 101.58% 96.90% 100.00%
PBT 7,346 10,980 20,890 13,915 11,712 11,478 -15,476 - QoQ % -33.10% -47.44% 50.13% 18.81% 2.04% 174.17% - Horiz. % -47.47% -70.95% -134.98% -89.91% -75.68% -74.17% 100.00%
Tax -3,494 -2,508 -5,489 -3,569 -3,059 -2,818 -5,306 -24.37% QoQ % -39.31% 54.31% -53.80% -16.67% -8.55% 46.89% - Horiz. % 65.85% 47.27% 103.45% 67.26% 57.65% 53.11% 100.00%
NP 3,852 8,472 15,401 10,346 8,653 8,660 -20,782 - QoQ % -54.53% -44.99% 48.86% 19.57% -0.08% 141.67% - Horiz. % -18.54% -40.77% -74.11% -49.78% -41.64% -41.67% 100.00%
NP to SH 1,363 4,169 6,525 4,951 3,871 4,094 -13,837 - QoQ % -67.31% -36.11% 31.79% 27.90% -5.45% 129.59% - Horiz. % -9.85% -30.13% -47.16% -35.78% -27.98% -29.59% 100.00%
Tax Rate 47.56 % 22.84 % 26.28 % 25.65 % 26.12 % 24.55 % - % - QoQ % 108.23% -13.09% 2.46% -1.80% 6.40% 0.00% - Horiz. % 193.73% 93.03% 107.05% 104.48% 106.40% 100.00% -
Total Cost 90,764 84,261 98,347 61,506 53,751 50,868 82,213 6.84% QoQ % 7.72% -14.32% 59.90% 14.43% 5.67% -38.13% - Horiz. % 110.40% 102.49% 119.62% 74.81% 65.38% 61.87% 100.00%
Net Worth 177,057 174,137 166,073 163,100 159,193 154,812 149,942 11.75% QoQ % 1.68% 4.86% 1.82% 2.45% 2.83% 3.25% - Horiz. % 118.08% 116.14% 110.76% 108.78% 106.17% 103.25% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 177,057 174,137 166,073 163,100 159,193 154,812 149,942 11.75% QoQ % 1.68% 4.86% 1.82% 2.45% 2.83% 3.25% - Horiz. % 118.08% 116.14% 110.76% 108.78% 106.17% 103.25% 100.00%
NOSH 429,439 429,439 420,439 429,439 429,439 429,439 429,021 0.07% QoQ % 0.00% 2.14% -2.10% 0.00% 0.00% 0.10% - Horiz. % 100.10% 100.10% 98.00% 100.10% 100.10% 100.10% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.07 % 9.14 % 13.54 % 14.40 % 13.87 % 14.55 % -33.83 % - QoQ % -55.47% -32.50% -5.97% 3.82% -4.67% 143.01% - Horiz. % -12.03% -27.02% -40.02% -42.57% -41.00% -43.01% 100.00%
ROE 0.77 % 2.39 % 3.93 % 3.04 % 2.43 % 2.64 % -9.23 % - QoQ % -67.78% -39.19% 29.28% 25.10% -7.95% 128.60% - Horiz. % -8.34% -25.89% -42.58% -32.94% -26.33% -28.60% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.03 21.59 27.05 16.73 14.53 13.86 14.32 33.37% QoQ % 2.04% -20.18% 61.69% 15.14% 4.83% -3.21% - Horiz. % 153.84% 150.77% 188.90% 116.83% 101.47% 96.79% 100.00%
EPS 0.32 0.97 1.52 1.15 0.90 0.95 -3.22 - QoQ % -67.01% -36.18% 32.17% 27.78% -5.26% 129.50% - Horiz. % -9.94% -30.12% -47.20% -35.71% -27.95% -29.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4123 0.4055 0.3950 0.3798 0.3707 0.3605 0.3495 11.68% QoQ % 1.68% 2.66% 4.00% 2.45% 2.83% 3.15% - Horiz. % 117.97% 116.02% 113.02% 108.67% 106.07% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 432,516 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.88 21.44 26.30 16.61 14.43 13.76 14.20 33.51% QoQ % 2.05% -18.48% 58.34% 15.11% 4.87% -3.10% - Horiz. % 154.08% 150.99% 185.21% 116.97% 101.62% 96.90% 100.00%
EPS 0.32 0.96 1.51 1.14 0.89 0.95 -3.20 - QoQ % -66.67% -36.42% 32.46% 28.09% -6.32% 129.69% - Horiz. % -10.00% -30.00% -47.19% -35.62% -27.81% -29.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4094 0.4026 0.3840 0.3771 0.3681 0.3579 0.3467 11.75% QoQ % 1.69% 4.84% 1.83% 2.44% 2.85% 3.23% - Horiz. % 118.08% 116.12% 110.76% 108.77% 106.17% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2150 0.1750 0.1550 0.1350 0.1350 0.1450 0.1700 -
P/RPS 0.98 0.81 0.57 0.81 0.93 1.05 1.19 -12.17% QoQ % 20.99% 42.11% -29.63% -12.90% -11.43% -11.76% - Horiz. % 82.35% 68.07% 47.90% 68.07% 78.15% 88.24% 100.00%
P/EPS 67.74 18.03 9.99 11.71 14.98 15.21 -5.27 - QoQ % 275.71% 80.48% -14.69% -21.83% -1.51% 388.61% - Horiz. % -1,285.39% -342.13% -189.56% -222.20% -284.25% -288.61% 100.00%
EY 1.48 5.55 10.01 8.54 6.68 6.57 -18.97 - QoQ % -73.33% -44.56% 17.21% 27.84% 1.67% 134.63% - Horiz. % -7.80% -29.26% -52.77% -45.02% -35.21% -34.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.43 0.39 0.36 0.36 0.40 0.49 4.05% QoQ % 20.93% 10.26% 8.33% 0.00% -10.00% -18.37% - Horiz. % 106.12% 87.76% 79.59% 73.47% 73.47% 81.63% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 28/02/23 29/11/22 24/08/22 30/05/22 28/02/22 -
Price 0.2300 0.1800 0.1800 0.1400 0.1350 0.1350 0.1600 -
P/RPS 1.04 0.83 0.67 0.84 0.93 0.97 1.12 -4.83% QoQ % 25.30% 23.88% -20.24% -9.68% -4.12% -13.39% - Horiz. % 92.86% 74.11% 59.82% 75.00% 83.04% 86.61% 100.00%
P/EPS 72.47 18.54 11.60 12.14 14.98 14.16 -4.96 - QoQ % 290.88% 59.83% -4.45% -18.96% 5.79% 385.48% - Horiz. % -1,461.09% -373.79% -233.87% -244.76% -302.02% -285.48% 100.00%
EY 1.38 5.39 8.62 8.23 6.68 7.06 -20.16 - QoQ % -74.40% -37.47% 4.74% 23.20% -5.38% 135.02% - Horiz. % -6.85% -26.74% -42.76% -40.82% -33.13% -35.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 0.44 0.46 0.37 0.36 0.37 0.46 14.05% QoQ % 27.27% -4.35% 24.32% 2.78% -2.70% -19.57% - Horiz. % 121.74% 95.65% 100.00% 80.43% 78.26% 80.43% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PRG - Q3 2022.pdf 
