[PGB] YoY TTM 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- 7.7%
YoY- 69.31%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 31/03/16 CAGR
Revenue 120,375 60,446 77,852 84,474 329,171 269,982 702,630 -20.95%
PBT 7,490 -7,648 -1,133 -57,156 -14,990 -171,678 -31,060 -
Tax -2,398 516,057 -1,537 -969 -25,565 -3,892 -12,043 -19.35%
NP 5,092 508,409 -2,670 -58,125 -40,555 -175,570 -43,103 -
-
NP to SH 4,606 510,240 -12,389 -40,362 -43,273 -177,496 -47,450 -
-
Tax Rate 32.02% - - - - - - -
Total Cost 115,283 -447,963 80,522 142,599 369,726 445,552 745,733 -22.02%
-
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 4.23% 841.10% -3.43% -68.81% -12.32% -65.03% -6.13% -
ROE 4.85% 652.47% 0.00% 0.00% -282.42% -3.53% -19.66% -
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 19.92 10.00 3.81 4.13 16.11 13.94 40.41 -8.99%
EPS 0.76 84.43 -0.61 -1.98 -2.12 -9.17 -2.73 -
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 16.67 8.37 10.78 11.70 45.58 37.38 97.28 -20.94%
EPS 0.64 70.65 -1.72 -5.59 -5.99 -24.58 -6.57 -
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 0.85 1.10 0.26 0.24 0.19 0.65 0.21 20.48%
P/EPS 22.31 0.13 -1.65 -0.51 -1.42 -0.98 -3.11 -
EY 4.48 767.54 -60.64 -197.57 -70.61 -101.83 -32.11 -
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 0.75 1.20 0.26 0.36 0.19 0.61 0.19 20.07%
P/EPS 19.68 0.14 -1.65 -0.76 -1.42 -0.93 -2.75 -
EY 5.08 703.58 -60.64 -131.71 -70.61 -107.82 -36.39 -
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