[PGB] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 76.91%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Revenue 27,634 18,147 13,298 14,751 90,415 57,372 186,561 -22.46%
PBT 864 3,333 -3,220 -3,967 4,621 2,019 -27,209 -
Tax -662 -283 -88 -48 -2,565 -150 -1,125 -6.82%
NP 202 3,050 -3,308 -4,015 2,056 1,869 -28,334 -
-
NP to SH 32 3,050 -3,100 -4,133 -760 581 -29,208 -
-
Tax Rate 76.62% 8.49% - - 55.51% 7.43% - -
Total Cost 27,432 15,097 16,606 18,766 88,359 55,503 214,895 -23.99%
-
Net Worth 95,062 78,201 -222,681 -205,724 15,322 5,035,333 241,313 -11.67%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 95,062 78,201 -222,681 -205,724 15,322 5,035,333 241,313 -11.67%
NOSH 634,982 604,340 2,042,946 2,042,954 2,042,954 1,936,666 1,738,571 -12.56%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 0.73% 16.81% -24.88% -27.22% 2.27% 3.26% -15.19% -
ROE 0.03% 3.90% 0.00% 0.00% -4.96% 0.01% -12.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.57 3.00 0.65 0.72 4.43 2.96 10.73 -10.75%
EPS 0.01 0.50 -0.15 -0.20 -0.04 0.03 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1294 -0.109 -0.1007 0.0075 2.60 0.1388 1.68%
Adjusted Per Share Value based on latest NOSH - 2,042,946
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.83 2.51 1.84 2.04 12.52 7.94 25.83 -22.45%
EPS 0.00 0.42 -0.43 -0.57 -0.11 0.08 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1316 0.1083 -0.3083 -0.2848 0.0212 6.9718 0.3341 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/03/18 31/03/17 31/03/16 -
Price 0.17 0.11 0.01 0.01 0.03 0.09 0.085 -
P/RPS 3.72 3.66 1.54 1.38 0.68 3.04 0.79 22.93%
P/EPS 3,210.56 21.80 -6.59 -4.94 -80.64 300.00 -5.06 -
EY 0.03 4.59 -15.17 -20.23 -1.24 0.33 -19.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.85 0.00 0.00 4.00 0.03 0.61 7.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Date 27/11/23 29/11/22 29/11/21 23/11/20 31/05/18 19/05/17 27/05/16 -
Price 0.15 0.12 0.01 0.015 0.03 0.085 0.075 -
P/RPS 3.28 4.00 1.54 2.08 0.68 2.87 0.70 22.85%
P/EPS 2,832.84 23.78 -6.59 -7.41 -80.64 283.33 -4.46 -
EY 0.04 4.21 -15.17 -13.49 -1.24 0.35 -22.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.00 0.00 4.00 0.03 0.54 7.81%

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