First Time Loading...
P

PRG Corporation PCL
SET:PRG

Watchlist Manager
PRG Corporation PCL
SET:PRG
Watchlist
Price: 10.4 THB Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.9B
+4%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+6%
5 Years
-16%
7 Years
+1%
10 Years
-16%
-77.8m
+7%
Operating Income
Growth Rates:
1 Year
-25%
3 Years
-
5 Years
-19%
7 Years
-172%
10 Years
-
346.4m
-39%
Net Income
Growth Rates:
1 Year
-43%
3 Years
-15%
5 Years
+8%
7 Years
+4%
10 Years
+18%

Earnings Waterfall
PRG Corporation PCL

Revenue
1.9B THB
Cost of Revenue
-1.6B THB
Gross Profit
211.4m THB
Operating Expenses
-289.3m THB
Operating Income
-77.8m THB
Other Expenses
424.3m THB
Net Income
346.4m THB

Income Statement
PRG Corporation PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 199
N/A
2 079
-5%
1 930
-7%
1 869
-3%
1 956
+5%
1 983
+1%
2 154
+9%
2 142
-1%
2 514
+17%
2 550
+1%
2 380
-7%
2 350
-1%
1 829
-22%
1 703
-7%
1 647
-3%
1 545
-6%
1 605
+4%
1 718
+7%
1 944
+13%
2 067
+6%
2 196
+6%
2 231
+2%
2 109
-5%
2 138
+1%
1 973
-8%
1 913
-3%
1 916
+0%
1 797
-6%
1 753
-2%
1 765
+1%
1 669
-5%
1 672
+0%
1 651
-1%
1 560
-6%
1 570
+1%
1 579
+1%
1 609
+2%
1 647
+2%
1 646
0%
1 778
+8%
1 850
+4%
Gross Profit
Cost of Revenue
(1 961)
(1 840)
(1 688)
(1 615)
(1 661)
(1 663)
(1 777)
(1 751)
(2 063)
(2 082)
(1 950)
(1 925)
(1 465)
(1 361)
(1 320)
(1 243)
(1 326)
(1 426)
(1 632)
(1 735)
(1 826)
(1 881)
(1 787)
(1 825)
(1 702)
(1 642)
(1 642)
(1 550)
(1 499)
(1 500)
(1 397)
(1 363)
(1 317)
(1 203)
(1 202)
(1 242)
(1 325)
(1 416)
(1 444)
(1 567)
(1 639)
Gross Profit
238
N/A
239
+0%
242
+1%
255
+5%
295
+16%
320
+9%
377
+18%
392
+4%
451
+15%
468
+4%
430
-8%
426
-1%
365
-14%
341
-6%
327
-4%
302
-8%
279
-8%
291
+4%
312
+7%
332
+7%
371
+12%
350
-6%
322
-8%
312
-3%
271
-13%
271
+0%
274
+1%
248
-10%
254
+3%
266
+5%
272
+3%
309
+13%
334
+8%
356
+7%
367
+3%
336
-8%
284
-16%
231
-19%
201
-13%
210
+4%
211
+1%
Operating Income
Operating Expenses
(202)
(204)
(207)
(219)
(265)
(283)
(194)
(217)
(452)
(434)
(542)
(541)
(393)
(344)
(346)
(336)
(349)
(385)
(430)
(394)
(436)
(410)
(364)
(347)
(306)
(277)
(257)
(232)
(239)
(252)
(264)
(306)
(354)
(391)
(411)
(390)
(346)
(323)
(299)
(294)
(289)
Selling, General & Administrative
(243)
(247)
(263)
(272)
(307)
(321)
(358)
(376)
(452)
(474)
(450)
(451)
(393)
(372)
(373)
(362)
(349)
(354)
(395)
(413)
(436)
(427)
(382)
(367)
(306)
(296)
(276)
(248)
(252)
(257)
(267)
(309)
(368)
(406)
(427)
(407)
(360)
(338)
(314)
(314)
(305)
Other Operating Expenses
41
43
56
53
42
39
163
159
0
40
(91)
(90)
0
29
28
26
0
(31)
(35)
19
0
17
18
20
0
20
19
15
13
5
3
3
14
16
17
18
13
15
15
20
16
Operating Income
37
N/A
36
-3%
34
-3%
35
+3%
30
-14%
37
+24%
183
+388%
175
-4%
(1)
N/A
34
N/A
(112)
N/A
(115)
-3%
(29)
+75%
(2)
+93%
(19)
-840%
(34)
-80%
(70)
-106%
(94)
-35%
(118)
-26%
(62)
+48%
(65)
-6%
(60)
+9%
(42)
+29%
(35)
+17%
(34)
+2%
(5)
+85%
18
N/A
15
-15%
15
+1%
14
-12%
8
-41%
2
-70%
(20)
N/A
(35)
-72%
(44)
-27%
(54)
-22%
(62)
-15%
(92)
-48%
(97)
-6%
(84)
+14%
(78)
+7%
Pre-Tax Income
Interest Income Expense
260
259
273
272
286
288
142
142
286
284
446
449
319
321
322
489
325
325
343
364
356
360
364
364
366
369
392
203
392
453
404
419
438
325
652
657
763
780
517
727
410
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(53)
0
0
(53)
7
0
0
0
0
0
0
0
(4)
0
0
0
(2)
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
(0)
(0)
40
0
0
0
28
0
0
0
26
(0)
(0)
0
17
0
0
0
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
297
N/A
294
-1%
308
+5%
307
0%
316
+3%
325
+3%
325
0%
316
-3%
325
+3%
318
-2%
334
+5%
334
0%
319
-5%
319
+0%
303
-5%
455
+50%
227
-50%
231
+1%
225
-2%
249
+11%
314
+26%
301
-4%
322
+7%
329
+2%
352
+7%
364
+4%
410
+12%
218
-47%
403
+85%
468
+16%
414
-11%
423
+2%
416
-2%
290
-30%
608
+109%
604
-1%
701
+16%
688
-2%
419
-39%
643
+53%
332
-48%
Net Income
Tax Provision
(4)
(3)
(3)
(2)
(2)
(4)
(3)
(6)
(9)
(8)
(9)
(5)
(3)
(3)
(3)
(4)
(2)
(1)
(1)
(1)
(0)
(1)
0
0
(0)
0
(0)
1
(0)
(0)
(1)
(1)
0
0
0
0
(92)
(85)
(79)
(79)
14
Income from Continuing Operations
293
291
305
305
314
322
322
311
316
309
325
329
316
316
301
451
225
229
224
248
314
300
322
329
352
365
409
218
403
468
414
423
416
291
608
604
608
603
341
564
346
Income to Minority Interest
1
3
8
11
0
13
8
4
1
1
2
2
1
0
0
0
0
0
0
0
8
1
1
2
2
1
2
0
2
2
1
2
0
0
0
0
0
0
0
0
0
Net Income (Common)
294
N/A
294
N/A
312
+6%
316
+1%
328
+4%
335
+2%
332
-1%
320
-3%
325
+2%
316
-3%
336
+6%
338
+1%
333
-2%
336
+1%
317
-6%
466
+47%
232
-50%
236
+2%
230
-2%
259
+12%
322
+24%
308
-4%
329
+7%
331
+1%
353
+7%
366
+4%
411
+12%
219
-47%
405
+85%
470
+16%
415
-12%
425
+2%
416
-2%
291
-30%
608
+109%
604
-1%
608
+1%
603
-1%
341
-44%
564
+66%
346
-39%
EPS (Diluted)
0.49
N/A
0.49
N/A
0.52
+6%
0.53
+2%
0.55
+4%
0.56
+2%
0.48
-14%
0.46
-4%
0.53
+15%
0.52
-2%
0.55
+6%
0.74
+35%
0.55
-26%
0.55
N/A
0.52
-5%
0.76
+46%
0.38
-50%
0.74
+95%
0.38
-49%
0.42
+11%
0.54
+29%
0.56
+4%
0.54
-4%
0.55
+2%
0.59
+7%
0.66
+12%
0.68
+3%
0.36
-47%
0.68
+89%
0.79
+16%
0.7
-11%
0.71
+1%
0.83
+17%
0.49
-41%
0.97
+98%
0.94
-3%
0.94
N/A
0.84
-11%
0.5
-40%
0.82
+64%
0.5
-39%

See Also

Summary
PRG intrinsic value, competitors valuation, and company profile.
DCF Valuation
PRG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PRG stock valuation using valuation multiples.
Wall Street Estimates
PRG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PRG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.