[PGB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 92.75%
YoY- -230.81%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 72,588 53,192 88,506 361,660 229,488 746,244 811,072 -27.49%
PBT 13,332 -12,880 -23,802 18,484 8,076 -108,836 5,272 13.15%
Tax -1,132 -352 -288 -10,260 -600 -4,500 -2,960 -12.01%
NP 12,200 -13,232 -24,090 8,224 7,476 -113,336 2,312 24.80%
-
NP to SH 12,200 -12,400 -24,798 -3,040 2,324 -116,832 -1,040 -
-
Tax Rate 8.49% - - 55.51% 7.43% - 56.15% -
Total Cost 60,388 66,424 112,596 353,436 222,012 859,580 808,760 -29.22%
-
Net Worth 78,201 -222,681 -205,724 15,322 5,035,333 241,313 227,630 -13.26%
Dividend
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 78,201 -222,681 -205,724 15,322 5,035,333 241,313 227,630 -13.26%
NOSH 604,340 2,042,946 2,042,954 2,042,954 1,936,666 1,738,571 1,300,000 -9.70%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.81% -24.88% -27.22% 2.27% 3.26% -15.19% 0.29% -
ROE 15.60% 0.00% 0.00% -19.84% 0.05% -48.41% -0.46% -
Per Share
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.01 2.60 4.33 17.70 11.85 42.92 62.39 -19.70%
EPS 2.00 -0.60 -1.20 -0.16 0.12 -6.72 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 -0.109 -0.1007 0.0075 2.60 0.1388 0.1751 -3.94%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.05 7.36 12.25 50.07 31.77 103.32 112.30 -27.49%
EPS 1.69 -1.72 -3.43 -0.42 0.32 -16.18 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 -0.3083 -0.2848 0.0212 6.9718 0.3341 0.3152 -13.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.11 0.01 0.01 0.03 0.09 0.085 0.135 -
P/RPS 0.92 0.38 0.23 0.17 0.76 0.20 0.22 20.99%
P/EPS 5.45 -1.65 -0.82 -20.16 75.00 -1.26 -168.75 -
EY 18.35 -60.70 -121.38 -4.96 1.33 -79.06 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.00 4.00 0.03 0.61 0.77 1.32%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/11/22 29/11/21 23/11/20 31/05/18 19/05/17 27/05/16 26/05/15 -
Price 0.12 0.01 0.015 0.03 0.085 0.075 0.115 -
P/RPS 1.00 0.38 0.35 0.17 0.72 0.17 0.18 25.66%
P/EPS 5.94 -1.65 -1.24 -20.16 70.83 -1.12 -143.75 -
EY 16.82 -60.70 -80.92 -4.96 1.41 -89.60 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 4.00 0.03 0.54 0.66 4.67%

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