[PGB] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 1.22%
YoY- 4218.49%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 110,888 86,048 61,300 60,446 55,597 60,872 84,603 19.82%
PBT 9,959 -1,249 -2,168 -7,648 -14,201 2,327 1,020 358.72%
Tax -2,019 515,903 515,830 516,057 516,252 -809 -1,413 26.94%
NP 7,940 514,654 513,662 508,409 502,051 1,518 -393 -
-
NP to SH 7,624 516,582 515,708 510,240 504,090 -3,592 -8,849 -
-
Tax Rate 20.27% - - - - 34.77% 138.53% -
Total Cost 102,948 -428,606 -452,362 -447,963 -446,454 59,354 84,996 13.66%
-
Net Worth 89,986 88,354 80,498 78,201 77,657 0 -224,724 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 89,986 88,354 80,498 78,201 77,657 0 -224,724 -
NOSH 604,340 604,340 604,340 604,340 604,340 2,042,946 2,042,946 -55.70%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.16% 598.10% 837.95% 841.10% 903.02% 2.49% -0.46% -
ROE 8.47% 584.67% 640.65% 652.47% 649.12% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.35 14.24 10.14 10.00 9.20 2.98 4.14 170.56%
EPS 1.26 85.48 85.33 84.43 83.41 -0.18 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1462 0.1332 0.1294 0.1285 0.00 -0.11 -
Adjusted Per Share Value based on latest NOSH - 604,340
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.35 11.91 8.49 8.37 7.70 8.43 11.71 19.83%
EPS 1.06 71.52 71.40 70.65 69.80 -0.50 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1223 0.1115 0.1083 0.1075 0.00 -0.3111 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.17 0.20 0.205 0.11 0.11 0.005 0.01 -
P/RPS 0.93 1.40 2.02 1.10 1.20 0.17 0.24 147.31%
P/EPS 13.48 0.23 0.24 0.13 0.13 -2.84 -2.31 -
EY 7.42 427.39 416.26 767.54 758.29 -35.16 -43.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.37 1.54 0.85 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 02/05/23 22/02/23 29/11/22 30/08/22 27/05/22 24/02/22 -
Price 0.17 0.20 0.20 0.12 0.12 0.135 0.005 -
P/RPS 0.93 1.40 1.97 1.20 1.30 4.53 0.12 293.09%
P/EPS 13.48 0.23 0.23 0.14 0.14 -76.78 -1.15 -
EY 7.42 427.39 426.67 703.58 695.10 -1.30 -86.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.37 1.50 0.93 0.93 0.00 0.00 -

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 ⃤ & 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