[PGB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 91.51%
YoY- 66.8%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 79,305 55,360 31,629 14,751 207,222 188,991 171,507 -40.23%
PBT -1,882 -10,359 -9,009 -3,967 -37,351 -32,276 8,962 -
Tax -1,497 -830 -226 -48 -22,308 -24,653 -23,818 -84.21%
NP -3,379 -11,189 -9,235 -4,015 -59,659 -56,929 -14,856 -62.77%
-
NP to SH -13,424 -16,131 -10,831 -4,133 -48,676 -45,918 -21,343 -26.61%
-
Tax Rate - - - - - - 265.77% -
Total Cost 82,684 66,549 40,864 18,766 266,881 245,920 186,363 -41.85%
-
Net Worth -217,982 -220,433 -212,262 -205,724 -204,907 -199,800 -172,424 16.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth -217,982 -220,433 -212,262 -205,724 -204,907 -199,800 -172,424 16.93%
NOSH 2,042,946 2,042,946 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 -0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -4.26% -20.21% -29.20% -27.22% -28.79% -30.12% -8.66% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.88 2.71 1.55 0.72 10.14 9.25 8.40 -40.27%
EPS -0.66 -0.79 -0.53 -0.20 -1.52 -1.24 -1.04 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1067 -0.1079 -0.1039 -0.1007 -0.1003 -0.0978 -0.0844 16.93%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.98 7.67 4.38 2.04 28.69 26.17 23.75 -40.23%
EPS -1.86 -2.23 -1.50 -0.57 -6.74 -6.36 -2.96 -26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3018 -0.3052 -0.2939 -0.2848 -0.2837 -0.2766 -0.2387 16.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.01 0.015 0.015 0.01 0.01 0.005 0.005 -
P/RPS 0.26 0.55 0.97 1.38 0.10 0.05 0.06 166.03%
P/EPS -1.52 -1.90 -2.83 -4.94 -0.42 -0.22 -0.48 115.79%
EY -65.71 -52.64 -35.34 -20.23 -238.26 -449.53 -208.94 -53.78%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 28/05/21 25/02/21 23/11/20 26/08/20 03/06/20 27/02/20 -
Price 0.01 0.02 0.015 0.015 0.02 0.005 0.005 -
P/RPS 0.26 0.74 0.97 2.08 0.20 0.05 0.06 166.03%
P/EPS -1.52 -2.53 -2.83 -7.41 -0.84 -0.22 -0.48 115.79%
EY -65.71 -39.48 -35.34 -13.49 -119.13 -449.53 -208.94 -53.78%
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