[PGB] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 1006.25%
YoY- -86.79%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 137,316 176,036 171,406 125,416 110,536 110,888 89,837 32.58%
PBT -16,064 7,219 -465 3,598 3,456 9,959 9,066 -
Tax -1,744 -1,223 -1,845 -1,632 -2,648 -2,019 -654 91.95%
NP -17,808 5,996 -2,310 1,966 808 7,940 8,412 -
-
NP to SH -18,064 5,713 -2,828 1,416 128 7,624 8,254 -
-
Tax Rate - 16.94% - 45.36% 76.62% 20.27% 7.21% -
Total Cost 155,124 170,040 173,717 123,450 109,728 102,948 81,425 53.49%
-
Net Worth 99,286 103,433 94,893 95,437 95,062 89,986 88,354 8.06%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 99,286 103,433 94,893 95,437 95,062 89,986 88,354 8.06%
NOSH 654,492 675,852 675,852 664,772 634,982 604,340 604,340 5.44%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -12.97% 3.41% -1.35% 1.57% 0.73% 7.16% 9.36% -
ROE -18.19% 5.52% -2.98% 1.48% 0.13% 8.47% 9.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.98 26.94 26.53 19.86 18.29 18.35 14.87 25.71%
EPS -2.76 0.87 -0.44 0.22 0.04 1.26 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1583 0.1469 0.1511 0.1573 0.1489 0.1462 2.48%
Adjusted Per Share Value based on latest NOSH - 664,772
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.01 24.37 23.73 17.36 15.30 15.35 12.44 32.56%
EPS -2.50 0.79 -0.39 0.20 0.02 1.06 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1432 0.1314 0.1321 0.1316 0.1246 0.1223 8.09%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.12 0.13 0.14 0.14 0.17 0.17 0.20 -
P/RPS 0.57 0.48 0.53 0.71 0.93 0.93 1.35 -43.63%
P/EPS -4.35 14.87 -31.98 62.45 802.64 13.48 14.64 -
EY -23.00 6.73 -3.13 1.60 0.12 7.42 6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.95 0.93 1.08 1.14 1.37 -30.65%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 27/05/24 26/02/24 27/11/23 30/08/23 02/05/23 -
Price 0.115 0.115 0.13 0.135 0.15 0.17 0.20 -
P/RPS 0.55 0.43 0.49 0.68 0.82 0.93 1.35 -44.95%
P/EPS -4.17 13.15 -29.69 60.22 708.21 13.48 14.64 -
EY -24.00 7.60 -3.37 1.66 0.14 7.42 6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.88 0.89 0.95 1.14 1.37 -32.41%

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