[PGB] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 1006.25%
YoY- -86.79%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 176,036 171,406 125,416 110,536 110,888 89,837 85,260 62.21%
PBT 7,219 -465 3,598 3,456 9,959 9,066 11,848 -28.15%
Tax -1,223 -1,845 -1,632 -2,648 -2,019 -654 -1,128 5.54%
NP 5,996 -2,310 1,966 808 7,940 8,412 10,720 -32.13%
-
NP to SH 5,713 -2,828 1,416 128 7,624 8,254 10,720 -34.29%
-
Tax Rate 16.94% - 45.36% 76.62% 20.27% 7.21% 9.52% -
Total Cost 170,040 173,717 123,450 109,728 102,948 81,425 74,540 73.37%
-
Net Worth 103,433 94,893 95,437 95,062 89,986 88,354 80,498 18.20%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 103,433 94,893 95,437 95,062 89,986 88,354 80,498 18.20%
NOSH 675,852 675,852 664,772 634,982 604,340 604,340 604,340 7.74%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.41% -1.35% 1.57% 0.73% 7.16% 9.36% 12.57% -
ROE 5.52% -2.98% 1.48% 0.13% 8.47% 9.34% 13.32% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 26.94 26.53 19.86 18.29 18.35 14.87 14.11 53.96%
EPS 0.87 -0.44 0.22 0.04 1.26 1.36 1.78 -37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1469 0.1511 0.1573 0.1489 0.1462 0.1332 12.20%
Adjusted Per Share Value based on latest NOSH - 664,772
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.37 23.73 17.36 15.30 15.35 12.44 11.80 62.24%
EPS 0.79 -0.39 0.20 0.02 1.06 1.14 1.48 -34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1314 0.1321 0.1316 0.1246 0.1223 0.1115 18.17%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.13 0.14 0.14 0.17 0.17 0.20 0.205 -
P/RPS 0.48 0.53 0.71 0.93 0.93 1.35 1.45 -52.17%
P/EPS 14.87 -31.98 62.45 802.64 13.48 14.64 11.56 18.29%
EY 6.73 -3.13 1.60 0.12 7.42 6.83 8.65 -15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.93 1.08 1.14 1.37 1.54 -34.33%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 27/05/24 26/02/24 27/11/23 30/08/23 02/05/23 22/02/23 -
Price 0.115 0.13 0.135 0.15 0.17 0.20 0.20 -
P/RPS 0.43 0.49 0.68 0.82 0.93 1.35 1.42 -54.93%
P/EPS 13.15 -29.69 60.22 708.21 13.48 14.64 11.28 10.77%
EY 7.60 -3.37 1.66 0.14 7.42 6.83 8.87 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.89 0.95 1.14 1.37 1.50 -38.15%

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