[PGB] YoY Cumulative Quarter 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- -48.93%
YoY- 64.87%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Revenue 128,555 67,378 58,956 55,360 188,991 179,263 349,373 -12.47%
PBT -349 6,800 1,964 -10,359 -32,276 4,841 -55,015 -49.05%
Tax -1,384 -491 -15,216 -830 -24,653 -3,219 -3,182 -10.50%
NP -1,733 6,309 -13,252 -11,189 -56,929 1,622 -58,197 -37.39%
-
NP to SH -2,121 6,191 -13,117 -16,131 -45,918 -723 -60,128 -35.96%
-
Tax Rate - 7.22% 774.75% - - 66.49% - -
Total Cost 130,288 61,069 72,208 66,549 245,920 177,641 407,570 -14.09%
-
Net Worth 94,893 88,354 0 -220,433 -199,800 52,514 20,901,656 -51.27%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Net Worth 94,893 88,354 0 -220,433 -199,800 52,514 20,901,656 -51.27%
NOSH 675,852 604,340 2,042,946 2,042,946 2,042,954 1,909,622 1,853,020 -12.57%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
NP Margin -1.35% 9.36% -22.48% -20.21% -30.12% 0.90% -16.66% -
ROE -2.24% 7.01% 0.00% 0.00% 0.00% -1.38% -0.29% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 19.90 11.15 2.89 2.71 9.25 9.39 20.12 -0.14%
EPS -0.33 1.02 -0.64 -0.79 -1.24 -0.04 -3.38 -26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1462 0.00 -0.1079 -0.0978 0.0275 12.04 -44.41%
Adjusted Per Share Value based on latest NOSH - 2,042,946
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 17.80 9.33 8.16 7.67 26.17 24.82 48.37 -12.47%
EPS -0.29 0.86 -1.82 -2.23 -6.36 -0.10 -8.33 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.1223 0.00 -0.3052 -0.2766 0.0727 28.94 -51.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 -
Price 0.14 0.20 0.005 0.015 0.005 0.075 0.065 -
P/RPS 0.70 1.79 0.17 0.55 0.05 0.80 0.32 10.99%
P/EPS -42.64 19.52 -0.78 -1.90 -0.22 -198.09 -1.88 51.58%
EY -2.35 5.12 -128.41 -52.64 -449.53 -0.50 -53.29 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.37 0.00 0.00 0.00 2.73 0.01 83.46%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 27/05/24 02/05/23 27/05/22 28/05/21 03/06/20 30/11/17 29/11/16 -
Price 0.13 0.20 0.135 0.02 0.005 0.075 0.055 -
P/RPS 0.65 1.79 4.68 0.74 0.05 0.80 0.27 12.42%
P/EPS -39.59 19.52 -21.03 -2.53 -0.22 -198.09 -1.59 53.48%
EY -2.53 5.12 -4.76 -39.48 -449.53 -0.50 -62.97 -34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.37 0.00 0.00 0.00 2.73 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