[PGB] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -39.74%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 85,260 72,588 77,627 78,608 73,856 53,192 79,305 4.93%
PBT 11,848 13,332 -5,723 2,618 -12,218 -12,880 -1,882 -
Tax -1,128 -1,132 500,869 -20,287 -284 -352 -1,497 -17.15%
NP 10,720 12,200 495,146 -17,669 -12,502 -13,232 -3,379 -
-
NP to SH 10,720 12,200 497,057 -17,489 -12,516 -12,400 -13,424 -
-
Tax Rate 9.52% 8.49% - 774.90% - - - -
Total Cost 74,540 60,388 -417,519 96,277 86,358 66,424 82,684 -6.66%
-
Net Worth 80,498 78,201 77,657 0 -224,724 -222,681 -217,982 -
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 80,498 78,201 77,657 0 -224,724 -222,681 -217,982 -
NOSH 604,340 604,340 604,340 2,042,946 2,042,946 2,042,946 2,042,946 -55.50%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.57% 16.81% 637.85% -22.48% -16.93% -24.88% -4.26% -
ROE 13.32% 15.60% 640.06% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.11 12.01 12.84 3.85 3.62 2.60 3.88 135.92%
EPS 1.78 2.00 82.25 -0.85 -0.62 -0.60 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1294 0.1285 0.00 -0.11 -0.109 -0.1067 -
Adjusted Per Share Value based on latest NOSH - 2,042,946
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.80 10.05 10.75 10.88 10.23 7.36 10.98 4.90%
EPS 1.48 1.69 68.82 -2.42 -1.73 -1.72 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1083 0.1075 0.00 -0.3111 -0.3083 -0.3018 -
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.205 0.11 0.11 0.005 0.01 0.01 0.01 -
P/RPS 1.45 0.92 0.86 0.13 0.28 0.38 0.26 213.49%
P/EPS 11.56 5.45 0.13 -0.58 -1.63 -1.65 -1.52 -
EY 8.65 18.35 747.71 -171.22 -61.26 -60.70 -65.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.85 0.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 30/08/22 27/05/22 24/02/22 29/11/21 30/09/21 -
Price 0.20 0.12 0.12 0.135 0.005 0.01 0.01 -
P/RPS 1.42 1.00 0.93 3.51 0.14 0.38 0.26 209.17%
P/EPS 11.28 5.94 0.15 -15.77 -0.82 -1.65 -1.52 -
EY 8.87 16.82 685.40 -6.34 -122.53 -60.70 -65.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.93 0.93 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