[PGB] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -79.61%
YoY- -74.71%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 182,731 176,036 172,065 130,966 120,375 110,888 86,048 64.98%
PBT 2,339 7,219 2,810 5,834 7,490 9,959 -1,249 -
Tax -997 -1,223 -2,912 -2,271 -2,398 -2,019 515,903 -
NP 1,342 5,996 -102 3,563 5,092 7,940 514,654 -98.08%
-
NP to SH 1,165 5,713 -688 2,972 4,606 7,624 516,582 -98.26%
-
Tax Rate 42.63% 16.94% 103.63% 38.93% 32.02% 20.27% - -
Total Cost 181,389 170,040 172,167 127,403 115,283 102,948 -428,606 -
-
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 0.73% 3.41% -0.06% 2.72% 4.23% 7.16% 598.10% -
ROE 1.17% 5.52% -0.73% 3.11% 4.85% 8.47% 584.67% -
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 27.92 26.94 26.64 20.74 19.92 18.35 14.24 56.46%
EPS 0.18 0.87 -0.11 0.47 0.76 1.26 85.48 -98.33%
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 - 654,492
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.30 24.37 23.82 18.13 16.67 15.35 11.91 65.02%
EPS 0.16 0.79 -0.10 0.41 0.64 1.06 71.52 -98.27%
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 0.43 0.48 0.53 0.68 0.85 0.93 1.40 -54.37%
P/EPS 67.42 14.87 -131.45 29.75 22.31 13.48 0.23 4267.30%
EY 1.48 6.73 -0.76 3.36 4.48 7.42 427.39 -97.68%
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 0.41 0.43 0.49 0.65 0.75 0.93 1.40 -55.80%
P/EPS 64.61 13.15 -122.06 28.69 19.68 13.48 0.23 4145.42%
EY 1.55 7.60 -0.82 3.49 5.08 7.42 427.39 -97.61%
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