[PGB] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -97.55%
YoY- 198.39%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 110,888 89,837 85,260 72,588 77,627 78,608 73,856 31.21%
PBT 9,959 9,066 11,848 13,332 -5,723 2,618 -12,218 -
Tax -2,019 -654 -1,128 -1,132 500,869 -20,287 -284 271.05%
NP 7,940 8,412 10,720 12,200 495,146 -17,669 -12,502 -
-
NP to SH 7,624 8,254 10,720 12,200 497,057 -17,489 -12,516 -
-
Tax Rate 20.27% 7.21% 9.52% 8.49% - 774.90% - -
Total Cost 102,948 81,425 74,540 60,388 -417,519 96,277 86,358 12.46%
-
Net Worth 89,986 88,354 80,498 78,201 77,657 0 -224,724 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 89,986 88,354 80,498 78,201 77,657 0 -224,724 -
NOSH 604,340 604,340 604,340 604,340 604,340 2,042,946 2,042,946 -55.70%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.16% 9.36% 12.57% 16.81% 637.85% -22.48% -16.93% -
ROE 8.47% 9.34% 13.32% 15.60% 640.06% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.35 14.87 14.11 12.01 12.84 3.85 3.62 195.96%
EPS 1.26 1.36 1.78 2.00 82.25 -0.85 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1462 0.1332 0.1294 0.1285 0.00 -0.11 -
Adjusted Per Share Value based on latest NOSH - 604,340
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.41 13.29 12.62 10.74 11.49 11.63 10.93 31.21%
EPS 1.13 1.22 1.59 1.81 73.55 -2.59 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1307 0.1191 0.1157 0.1149 0.00 -0.3325 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.17 0.20 0.205 0.11 0.11 0.005 0.01 -
P/RPS 0.93 1.35 1.45 0.92 0.86 0.13 0.28 123.10%
P/EPS 13.48 14.64 11.56 5.45 0.13 -0.58 -1.63 -
EY 7.42 6.83 8.65 18.35 747.71 -171.22 -61.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.37 1.54 0.85 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 02/05/23 22/02/23 29/11/22 30/08/22 27/05/22 24/02/22 -
Price 0.17 0.20 0.20 0.12 0.12 0.135 0.005 -
P/RPS 0.93 1.35 1.42 1.00 0.93 3.51 0.14 254.60%
P/EPS 13.48 14.64 11.28 5.94 0.15 -15.77 -0.82 -
EY 7.42 6.83 8.87 16.82 685.40 -6.34 -122.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.37 1.50 0.93 0.93 0.00 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