[PGB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 11.55%
YoY- -111.23%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 84,603 67,344 179,556 235,290 605,660 734,712 595,978 -22.89%
PBT 1,020 -55,322 -9,863 -150,335 -59,991 -33,715 5,701 -20.47%
Tax -1,413 1,284 -4,994 -2,849 -9,202 1,221 -6,849 -18.95%
NP -393 -54,038 -14,857 -153,184 -69,193 -32,494 -1,148 -13.30%
-
NP to SH -8,849 -38,164 -21,343 -157,000 -74,328 -31,110 -2,554 17.99%
-
Tax Rate 138.53% - - - - - 120.14% -
Total Cost 84,996 121,382 194,413 388,474 674,853 767,206 597,126 -22.86%
-
Net Worth -224,724 -212,262 -172,424 58,054 228,563 293,515 286,412 -
Dividend
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth -224,724 -212,262 -172,424 58,054 228,563 293,515 286,412 -
NOSH 2,042,946 2,042,954 2,042,954 1,909,622 1,740,769 1,655,471 1,374,999 5.41%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.46% -80.24% -8.27% -65.10% -11.42% -4.42% -0.19% -
ROE 0.00% 0.00% 0.00% -270.44% -32.52% -10.60% -0.89% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.14 3.30 8.79 12.44 34.79 44.38 43.34 -26.85%
EPS -0.43 -1.87 -1.04 -8.30 -4.27 -1.88 -0.19 11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.1039 -0.0844 0.0307 0.1313 0.1773 0.2083 -
Adjusted Per Share Value based on latest NOSH - 1,909,622
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.71 9.32 24.86 32.58 83.86 101.73 82.52 -22.89%
EPS -1.23 -5.28 -2.96 -21.74 -10.29 -4.31 -0.35 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3111 -0.2939 -0.2387 0.0804 0.3165 0.4064 0.3966 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.01 0.015 0.005 0.08 0.07 0.115 0.31 -
P/RPS 0.24 0.46 0.06 0.64 0.20 0.26 0.72 -13.60%
P/EPS -2.31 -0.80 -0.48 -0.96 -1.64 -6.12 -166.90 -43.44%
EY -43.31 -124.54 -208.94 -103.78 -61.00 -16.34 -0.60 76.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.61 0.53 0.65 1.49 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/02/22 25/02/21 27/02/20 24/08/17 26/08/16 19/08/15 27/08/14 -
Price 0.005 0.015 0.005 0.065 0.075 0.095 0.295 -
P/RPS 0.12 0.46 0.06 0.52 0.22 0.21 0.68 -20.62%
P/EPS -1.15 -0.80 -0.48 -0.78 -1.76 -5.06 -158.82 -48.11%
EY -86.63 -124.54 -208.94 -127.73 -56.93 -19.78 -0.63 92.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.12 0.57 0.54 1.42 -

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