[PGB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 76.91%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,627 58,956 36,928 13,298 79,305 55,360 31,629 82.24%
PBT -5,723 1,964 -6,109 -3,220 -1,882 -10,359 -9,009 -26.16%
Tax 500,869 -15,216 -142 -88 -1,497 -830 -226 -
NP 495,146 -13,252 -6,251 -3,308 -3,379 -11,189 -9,235 -
-
NP to SH 497,057 -13,117 -6,258 -3,100 -13,424 -16,131 -10,831 -
-
Tax Rate - 774.75% - - - - - -
Total Cost -417,519 72,208 43,179 16,606 82,684 66,549 40,864 -
-
Net Worth 77,657 0 -224,724 -222,681 -217,982 -220,433 -212,262 -
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 77,657 0 -224,724 -222,681 -217,982 -220,433 -212,262 -
NOSH 604,340 2,042,946 2,042,946 2,042,946 2,042,946 2,042,946 2,042,954 -55.70%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 637.85% -22.48% -16.93% -24.88% -4.26% -20.21% -29.20% -
ROE 640.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.84 2.89 1.81 0.65 3.88 2.71 1.55 310.99%
EPS 82.25 -0.64 -0.31 -0.15 -0.66 -0.79 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.00 -0.11 -0.109 -0.1067 -0.1079 -0.1039 -
Adjusted Per Share Value based on latest NOSH - 2,042,946
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.75 8.16 5.11 1.84 10.98 7.67 4.38 82.25%
EPS 68.82 -1.82 -0.87 -0.43 -1.86 -2.23 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.00 -0.3111 -0.3083 -0.3018 -0.3052 -0.2939 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.11 0.005 0.01 0.01 0.01 0.015 0.015 -
P/RPS 0.86 0.17 0.55 1.54 0.26 0.55 0.97 -7.73%
P/EPS 0.13 -0.78 -3.26 -6.59 -1.52 -1.90 -2.83 -
EY 747.71 -128.41 -30.63 -15.17 -65.71 -52.64 -35.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 24/02/22 29/11/21 30/09/21 28/05/21 25/02/21 -
Price 0.12 0.135 0.005 0.01 0.01 0.02 0.015 -
P/RPS 0.93 4.68 0.28 1.54 0.26 0.74 0.97 -2.77%
P/EPS 0.15 -21.03 -1.63 -6.59 -1.52 -2.53 -2.83 -
EY 685.40 -4.76 -61.26 -15.17 -65.71 -39.48 -35.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 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