[PGB] QoQ Annualized Quarter Result on 31-Mar-2019

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- 96.55%
YoY- -80.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 187,098 218,322 96,628 189,156 290,667 310,562 341,636 -32.98%
PBT 9,776 -4,479 -7,241 -380 -172,367 -60,265 -22,802 -
Tax -25,983 -3,844 -1,886 -2,300 1,965 981 -5,856 169.28%
NP -16,206 -8,323 -9,127 -2,680 -170,402 -59,284 -28,658 -31.54%
-
NP to SH -23,283 -18,670 -13,406 -5,472 -158,449 -54,520 -33,538 -21.54%
-
Tax Rate 265.78% - - - - - - -
Total Cost 203,305 226,645 105,755 191,836 461,069 369,846 370,294 -32.87%
-
Net Worth -172,424 -164,457 -165,478 -153,629 -150,565 -31,287 -2,655 1503.44%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth -172,424 -164,457 -165,478 -153,629 -150,565 -31,287 -2,655 1503.44%
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.66% -3.81% -9.45% -1.42% -58.62% -19.09% -8.39% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.16 10.69 4.73 9.26 14.23 15.19 16.72 -32.97%
EPS -1.13 -0.92 -0.66 -0.28 -7.76 -2.67 -1.64 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0844 -0.0805 -0.081 -0.0752 -0.0737 -0.0153 -0.0013 1503.11%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.68 32.30 14.30 27.99 43.01 45.95 50.55 -32.99%
EPS -3.45 -2.76 -1.98 -0.81 -23.44 -8.07 -4.96 -21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2551 -0.2433 -0.2448 -0.2273 -0.2228 -0.0463 -0.0039 1511.10%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.005 0.005 0.01 0.01 0.01 0.025 0.035 -
P/RPS 0.05 0.05 0.21 0.11 0.07 0.16 0.21 -61.48%
P/EPS -0.44 -0.55 -1.52 -3.73 -0.13 -0.94 -2.13 -64.95%
EY -227.94 -182.78 -65.62 -26.78 -775.59 -106.64 -46.90 186.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 19/12/19 29/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.005 0.005 0.005 0.01 0.01 0.02 0.03 -
P/RPS 0.05 0.05 0.11 0.11 0.07 0.13 0.18 -57.32%
P/EPS -0.44 -0.55 -0.76 -3.73 -0.13 -0.75 -1.83 -61.23%
EY -227.94 -182.78 -131.24 -26.78 -775.59 -133.30 -54.72 158.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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