[PGB] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 50.51%
YoY- 57.6%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 84,603 77,852 79,305 73,591 67,344 84,474 118,643 -20.13%
PBT 1,020 -1,133 -1,880 -15,434 -55,322 -57,156 -48,935 -
Tax -1,413 -1,537 -1,497 1,515 1,284 -969 -1,598 -7.85%
NP -393 -2,670 -3,377 -13,919 -54,038 -58,125 -50,533 -96.03%
-
NP to SH -8,849 -12,389 -13,422 -18,889 -38,164 -40,362 -35,270 -60.12%
-
Tax Rate 138.53% - - - - - - -
Total Cost 84,996 80,522 82,682 87,510 121,382 142,599 169,176 -36.72%
-
Net Worth -224,724 -222,681 -217,982 -220,433 -212,262 -205,724 -204,907 6.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth -224,724 -222,681 -217,982 -220,433 -212,262 -205,724 -204,907 6.32%
NOSH 2,042,946 2,042,946 2,042,946 2,042,946 2,042,954 2,042,954 2,042,954 -0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -0.46% -3.43% -4.26% -18.91% -80.24% -68.81% -42.59% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.14 3.81 3.88 3.60 3.30 4.13 5.81 -20.17%
EPS -0.43 -0.61 -0.66 -0.92 -1.87 -1.98 -1.73 -60.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.109 -0.1067 -0.1079 -0.1039 -0.1007 -0.1003 6.32%
Adjusted Per Share Value based on latest NOSH - 2,042,946
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.71 10.78 10.98 10.19 9.32 11.70 16.43 -20.16%
EPS -1.23 -1.72 -1.86 -2.62 -5.28 -5.59 -4.88 -59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3111 -0.3083 -0.3018 -0.3052 -0.2939 -0.2848 -0.2837 6.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.01 0.01 0.01 0.015 0.015 0.01 0.01 -
P/RPS 0.24 0.26 0.26 0.42 0.46 0.24 0.17 25.76%
P/EPS -2.31 -1.65 -1.52 -1.62 -0.80 -0.51 -0.58 150.62%
EY -43.31 -60.64 -65.70 -61.64 -124.54 -197.57 -172.64 -60.12%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 30/09/21 28/05/21 25/02/21 23/11/20 26/08/20 -
Price 0.005 0.01 0.01 0.02 0.015 0.015 0.02 -
P/RPS 0.12 0.26 0.26 0.56 0.46 0.36 0.34 -49.96%
P/EPS -1.15 -1.65 -1.52 -2.16 -0.80 -0.76 -1.16 -0.57%
EY -86.63 -60.64 -65.70 -46.23 -124.54 -131.71 -86.32 0.23%
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