[PGB] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
02-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -23.0%
YoY- 147.2%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 125,416 110,536 110,888 89,837 85,260 72,588 77,627 37.56%
PBT 3,598 3,456 9,959 9,066 11,848 13,332 -5,723 -
Tax -1,632 -2,648 -2,019 -654 -1,128 -1,132 500,869 -
NP 1,966 808 7,940 8,412 10,720 12,200 495,146 -97.46%
-
NP to SH 1,416 128 7,624 8,254 10,720 12,200 497,057 -97.96%
-
Tax Rate 45.36% 76.62% 20.27% 7.21% 9.52% 8.49% - -
Total Cost 123,450 109,728 102,948 81,425 74,540 60,388 -417,519 -
-
Net Worth 95,437 95,062 89,986 88,354 80,498 78,201 77,657 14.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 95,437 95,062 89,986 88,354 80,498 78,201 77,657 14.69%
NOSH 664,772 634,982 604,340 604,340 604,340 604,340 604,340 6.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.57% 0.73% 7.16% 9.36% 12.57% 16.81% 637.85% -
ROE 1.48% 0.13% 8.47% 9.34% 13.32% 15.60% 640.06% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.86 18.29 18.35 14.87 14.11 12.01 12.84 33.63%
EPS 0.22 0.04 1.26 1.36 1.78 2.00 82.25 -98.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1573 0.1489 0.1462 0.1332 0.1294 0.1285 11.37%
Adjusted Per Share Value based on latest NOSH - 604,340
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.36 15.30 15.35 12.44 11.80 10.05 10.75 37.52%
EPS 0.20 0.02 1.06 1.14 1.48 1.69 68.82 -97.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1316 0.1246 0.1223 0.1115 0.1083 0.1075 14.68%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.14 0.17 0.17 0.20 0.205 0.11 0.11 -
P/RPS 0.71 0.93 0.93 1.35 1.45 0.92 0.86 -11.96%
P/EPS 62.45 802.64 13.48 14.64 11.56 5.45 0.13 5965.15%
EY 1.60 0.12 7.42 6.83 8.65 18.35 747.71 -98.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 1.14 1.37 1.54 0.85 0.86 5.34%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 30/08/23 02/05/23 22/02/23 29/11/22 30/08/22 -
Price 0.135 0.15 0.17 0.20 0.20 0.12 0.12 -
P/RPS 0.68 0.82 0.93 1.35 1.42 1.00 0.93 -18.79%
P/EPS 60.22 708.21 13.48 14.64 11.28 5.94 0.15 5282.99%
EY 1.66 0.14 7.42 6.83 8.87 16.82 685.40 -98.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.14 1.37 1.50 0.93 0.93 -2.88%

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