[PRG] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 113,748 71,852 62,404 59,528 61,431 33,720 38,141 106.78% QoQ % 58.31% 15.14% 4.83% -3.10% 82.18% -11.59% - Horiz. % 298.23% 188.39% 163.61% 156.07% 161.06% 88.41% 100.00%
PBT 20,890 13,915 11,712 11,478 -15,476 4,914 15,910 19.85% QoQ % 50.13% 18.81% 2.04% 174.17% -414.94% -69.11% - Horiz. % 131.30% 87.46% 73.61% 72.14% -97.27% 30.89% 100.00%
Tax -5,489 -3,569 -3,059 -2,818 -5,306 428 -2,112 88.70% QoQ % -53.80% -16.67% -8.55% 46.89% -1,339.72% 120.27% - Horiz. % 259.90% 168.99% 144.84% 133.43% 251.23% -20.27% 100.00%
NP 15,401 10,346 8,653 8,660 -20,782 5,342 13,798 7.58% QoQ % 48.86% 19.57% -0.08% 141.67% -489.03% -61.28% - Horiz. % 111.62% 74.98% 62.71% 62.76% -150.62% 38.72% 100.00%
NP to SH 6,525 4,951 3,871 4,094 -13,837 4,281 6,792 -2.63% QoQ % 31.79% 27.90% -5.45% 129.59% -423.22% -36.97% - Horiz. % 96.07% 72.89% 56.99% 60.28% -203.72% 63.03% 100.00%
Tax Rate 26.28 % 25.65 % 26.12 % 24.55 % - % -8.71 % 13.27 % 57.51% QoQ % 2.46% -1.80% 6.40% 0.00% 0.00% -165.64% - Horiz. % 198.04% 193.29% 196.83% 185.00% 0.00% -65.64% 100.00%
Total Cost 98,347 61,506 53,751 50,868 82,213 28,378 24,343 153.02% QoQ % 59.90% 14.43% 5.67% -38.13% 189.71% 16.58% - Horiz. % 404.01% 252.66% 220.81% 208.96% 337.73% 116.58% 100.00%
Net Worth 166,073 163,100 159,193 154,812 149,942 168,254 163,444 1.07% QoQ % 1.82% 2.45% 2.83% 3.25% -10.88% 2.94% - Horiz. % 101.61% 99.79% 97.40% 94.72% 91.74% 102.94% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 166,073 163,100 159,193 154,812 149,942 168,254 163,444 1.07% QoQ % 1.82% 2.45% 2.83% 3.25% -10.88% 2.94% - Horiz. % 101.61% 99.79% 97.40% 94.72% 91.74% 102.94% 100.00%
NOSH 420,439 429,439 429,439 429,439 429,021 429,439 429,439 -1.40% QoQ % -2.10% 0.00% 0.00% 0.10% -0.10% 0.00% - Horiz. % 97.90% 100.00% 100.00% 100.00% 99.90% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.54 % 14.40 % 13.87 % 14.55 % -33.83 % 15.84 % 36.18 % -47.98% QoQ % -5.97% 3.82% -4.67% 143.01% -313.57% -56.22% - Horiz. % 37.42% 39.80% 38.34% 40.22% -93.50% 43.78% 100.00%
ROE 3.93 % 3.04 % 2.43 % 2.64 % -9.23 % 2.54 % 4.16 % -3.71% QoQ % 29.28% 25.10% -7.95% 128.60% -463.39% -38.94% - Horiz. % 94.47% 73.08% 58.41% 63.46% -221.88% 61.06% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.05 16.73 14.53 13.86 14.32 7.85 8.88 109.71% QoQ % 61.69% 15.14% 4.83% -3.21% 82.42% -11.60% - Horiz. % 304.62% 188.40% 163.63% 156.08% 161.26% 88.40% 100.00%
EPS 1.52 1.15 0.90 0.95 -3.22 1.00 1.58 -2.54% QoQ % 32.17% 27.78% -5.26% 129.50% -422.00% -36.71% - Horiz. % 96.20% 72.78% 56.96% 60.13% -203.80% 63.29% 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 0.3950 0.3798 0.3707 0.3605 0.3495 0.3918 0.3806 2.50% QoQ % 4.00% 2.45% 2.83% 3.15% -10.80% 2.94% - Horiz. % 103.78% 99.79% 97.40% 94.72% 91.83% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 432,516 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.30 16.61 14.43 13.76 14.20 7.80 8.82 106.76% QoQ % 58.34% 15.11% 4.87% -3.10% 82.05% -11.56% - Horiz. % 298.19% 188.32% 163.61% 156.01% 161.00% 88.44% 100.00%
EPS 1.51 1.14 0.89 0.95 -3.20 0.99 1.57 -2.56% QoQ % 32.46% 28.09% -6.32% 129.69% -423.23% -36.94% - Horiz. % 96.18% 72.61% 56.69% 60.51% -203.82% 63.06% 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 0.3840 0.3771 0.3681 0.3579 0.3467 0.3890 0.3779 1.07% QoQ % 1.83% 2.44% 2.85% 3.23% -10.87% 2.94% - Horiz. % 101.61% 99.79% 97.41% 94.71% 91.74% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1550 0.1350 0.1350 0.1450 0.1700 0.1900 0.1850 -
P/RPS 0.57 0.81 0.93 1.05 1.19 2.42 2.08 -57.71% QoQ % -29.63% -12.90% -11.43% -11.76% -50.83% 16.35% - Horiz. % 27.40% 38.94% 44.71% 50.48% 57.21% 116.35% 100.00%
P/EPS 9.99 11.71 14.98 15.21 -5.27 19.06 11.70 -9.97% QoQ % -14.69% -21.83% -1.51% 388.61% -127.65% 62.91% - Horiz. % 85.38% 100.09% 128.03% 130.00% -45.04% 162.91% 100.00%
EY 10.01 8.54 6.68 6.57 -18.97 5.25 8.55 11.05% QoQ % 17.21% 27.84% 1.67% 134.63% -461.33% -38.60% - Horiz. % 117.08% 99.88% 78.13% 76.84% -221.87% 61.40% 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 0.39 0.36 0.36 0.40 0.49 0.48 0.49 -14.08% QoQ % 8.33% 0.00% -10.00% -18.37% 2.08% -2.04% - Horiz. % 79.59% 73.47% 73.47% 81.63% 100.00% 97.96% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 24/08/22 30/05/22 28/02/22 24/11/21 25/08/21 -
Price 0.1800 0.1400 0.1350 0.1350 0.1600 0.1700 0.1700 -
P/RPS 0.67 0.84 0.93 0.97 1.12 2.17 1.91 -50.17% QoQ % -20.24% -9.68% -4.12% -13.39% -48.39% 13.61% - Horiz. % 35.08% 43.98% 48.69% 50.79% 58.64% 113.61% 100.00%
P/EPS 11.60 12.14 14.98 14.16 -4.96 17.05 10.75 5.19% QoQ % -4.45% -18.96% 5.79% 385.48% -129.09% 58.60% - Horiz. % 107.91% 112.93% 139.35% 131.72% -46.14% 158.60% 100.00%
EY 8.62 8.23 6.68 7.06 -20.16 5.86 9.30 -4.92% QoQ % 4.74% 23.20% -5.38% 135.02% -444.03% -36.99% - Horiz. % 92.69% 88.49% 71.83% 75.91% -216.77% 63.01% 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 0.46 0.37 0.36 0.37 0.46 0.43 0.45 1.47% QoQ % 24.32% 2.78% -2.70% -19.57% 6.98% -4.44% - Horiz. % 102.22% 82.22% 80.00% 82.22% 102.22% 95.56% 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 - Q1 2022.pdf 
