[PGB] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
03-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -108.73%
YoY- 71.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 67,344 84,474 118,643 149,751 179,556 203,293 216,477 -53.92%
PBT -55,322 -57,156 -48,935 -51,006 -9,863 -130,154 -168,206 -52.19%
Tax 1,284 -969 -1,598 -5,254 -4,994 -1,335 3,006 -43.13%
NP -54,038 -58,125 -50,533 -56,260 -14,857 -131,489 -165,200 -52.36%
-
NP to SH -38,164 -40,362 -35,270 -44,550 -21,343 -130,006 -155,086 -60.56%
-
Tax Rate - - - - - - - -
Total Cost 121,382 142,599 169,176 206,011 194,413 334,782 381,677 -53.24%
-
Net Worth -212,262 -205,724 -204,907 -199,800 -172,424 -164,457 -165,478 17.96%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth -212,262 -205,724 -204,907 -199,800 -172,424 -164,457 -165,478 17.96%
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -80.24% -68.81% -42.59% -37.57% -8.27% -64.68% -76.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.30 4.13 5.81 7.33 8.79 9.95 10.60 -53.90%
EPS -1.87 -1.98 -1.73 -2.18 -1.04 -6.36 -7.59 -60.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1039 -0.1007 -0.1003 -0.0978 -0.0844 -0.0805 -0.081 17.96%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.32 11.70 16.43 20.73 24.86 28.15 29.97 -53.93%
EPS -5.28 -5.59 -4.88 -6.17 -2.96 -18.00 -21.47 -60.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2939 -0.2848 -0.2837 -0.2766 -0.2387 -0.2277 -0.2291 17.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.015 0.01 0.01 0.005 0.005 0.005 0.01 -
P/RPS 0.46 0.24 0.17 0.07 0.06 0.05 0.09 195.25%
P/EPS -0.80 -0.51 -0.58 -0.23 -0.48 -0.08 -0.13 233.96%
EY -124.54 -197.57 -172.64 -436.13 -208.94 -1,272.73 -759.13 -69.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 26/08/20 03/06/20 27/02/20 21/11/19 19/12/19 -
Price 0.015 0.015 0.02 0.005 0.005 0.005 0.005 -
P/RPS 0.46 0.36 0.34 0.07 0.06 0.05 0.05 336.11%
P/EPS -0.80 -0.76 -1.16 -0.23 -0.48 -0.08 -0.07 403.64%
EY -124.54 -131.71 -86.32 -436.13 -208.94 -1,272.73 -1,518.26 -80.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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