[PRG] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 11.01%
YoY- -69.44%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 88,470 94,616 92,733 113,748 71,852 62,404 59,528 30.20%
PBT 6,769 7,346 10,980 20,890 13,915 11,712 11,478 -29.65%
Tax -2,296 -3,494 -2,508 -5,489 -3,569 -3,059 -2,818 -12.75%
NP 4,473 3,852 8,472 15,401 10,346 8,653 8,660 -35.59%
-
NP to SH 1,513 1,363 4,169 6,525 4,951 3,871 4,094 -48.47%
-
Tax Rate 33.92% 47.56% 22.84% 26.28% 25.65% 26.12% 24.55% -
Total Cost 83,997 90,764 84,261 98,347 61,506 53,751 50,868 39.66%
-
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
NOSH 430,598 429,857 429,857 429,857 429,857 429,857 429,857 0.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.06% 4.07% 9.14% 13.54% 14.40% 13.87% 14.55% -
ROE 0.85% 0.77% 2.39% 3.93% 3.04% 2.43% 2.64% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.59 22.03 21.59 27.05 16.73 14.53 13.86 30.16%
EPS 0.35 0.32 0.97 1.52 1.15 0.90 0.95 -48.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.4123 0.4055 0.395 0.3798 0.3707 0.3605 9.76%
Adjusted Per Share Value based on latest NOSH - 430,598
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.50 21.92 21.48 26.35 16.65 14.46 13.79 30.22%
EPS 0.35 0.32 0.97 1.51 1.15 0.90 0.95 -48.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4127 0.4102 0.4034 0.3848 0.3779 0.3688 0.3587 9.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.21 0.215 0.175 0.155 0.135 0.135 0.145 -
P/RPS 1.02 0.98 0.81 0.57 0.81 0.93 1.05 -1.91%
P/EPS 59.63 67.74 18.03 9.99 11.71 14.98 15.21 148.42%
EY 1.68 1.48 5.55 10.01 8.54 6.68 6.57 -59.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.39 0.36 0.36 0.40 17.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 25/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.185 0.23 0.18 0.18 0.14 0.135 0.135 -
P/RPS 0.90 1.04 0.83 0.67 0.84 0.93 0.97 -4.86%
P/EPS 52.53 72.47 18.54 11.60 12.14 14.98 14.16 139.45%
EY 1.90 1.38 5.39 8.62 8.23 6.68 7.06 -58.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.44 0.46 0.37 0.36 0.37 13.92%

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