[PGB] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -71.47%
YoY- 86.53%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Revenue 42,630 36,928 31,629 171,507 119,160 282,772 395,949 -25.67%
PBT 5,924 -6,109 -9,009 8,962 3,734 42,599 14,859 -11.52%
Tax -564 -142 -226 -23,818 -1,238 -87,525 -4,783 -24.77%
NP 5,360 -6,251 -9,235 -14,856 2,496 -44,926 10,076 -8.06%
-
NP to SH 5,360 -6,258 -10,831 -21,343 -169 -47,312 8,514 -5.97%
-
Tax Rate 9.52% - - 265.77% 33.15% 205.46% 32.19% -
Total Cost 37,270 43,179 40,864 186,363 116,664 327,698 385,873 -26.74%
-
Net Worth 80,498 -224,724 -212,262 -172,424 58,054 228,384 290,294 -15.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 80,498 -224,724 -212,262 -172,424 58,054 228,384 290,294 -15.70%
NOSH 604,340 2,042,946 2,042,954 2,042,954 1,909,622 1,739,411 1,637,307 -12.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.57% -16.93% -29.20% -8.66% 2.09% -15.89% 2.54% -
ROE 6.66% 0.00% 0.00% 0.00% -0.29% -20.72% 2.93% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.05 1.81 1.55 8.40 6.30 16.26 24.18 -15.13%
EPS 0.89 -0.31 -0.53 -1.04 -0.01 -2.72 0.52 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 -0.11 -0.1039 -0.0844 0.0307 0.1313 0.1773 -3.73%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.90 5.11 4.38 23.75 16.50 39.15 54.82 -25.68%
EPS 0.74 -0.87 -1.50 -2.96 -0.02 -6.55 1.18 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 -0.3111 -0.2939 -0.2387 0.0804 0.3162 0.4019 -15.69%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 -
Price 0.205 0.01 0.015 0.005 0.08 0.07 0.115 -
P/RPS 2.91 0.55 0.97 0.06 1.27 0.43 0.48 27.12%
P/EPS 23.11 -3.26 -2.83 -0.48 -895.16 -2.57 22.12 0.58%
EY 4.33 -30.63 -35.34 -208.94 -0.11 -38.86 4.52 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 0.00 0.00 2.61 0.53 0.65 12.17%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 22/02/23 24/02/22 25/02/21 27/02/20 24/08/17 26/08/16 19/08/15 -
Price 0.20 0.005 0.015 0.005 0.065 0.075 0.095 -
P/RPS 2.84 0.28 0.97 0.06 1.03 0.46 0.39 30.26%
P/EPS 22.55 -1.63 -2.83 -0.48 -727.32 -2.76 18.27 2.84%
EY 4.43 -61.26 -35.34 -208.94 -0.14 -36.27 5.47 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 0.00 0.00 2.12 0.57 0.54 14.57%

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