[PGB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 28.57%
YoY- 76.81%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 60,446 55,597 60,872 84,603 77,852 79,305 73,591 -12.28%
PBT -7,648 -14,201 2,327 1,020 -1,133 -1,880 -15,434 -37.35%
Tax 516,057 516,252 -809 -1,413 -1,537 -1,497 1,515 4760.15%
NP 508,409 502,051 1,518 -393 -2,670 -3,377 -13,919 -
-
NP to SH 510,240 504,090 -3,592 -8,849 -12,389 -13,422 -18,889 -
-
Tax Rate - - 34.77% 138.53% - - - -
Total Cost -447,963 -446,454 59,354 84,996 80,522 82,682 87,510 -
-
Net Worth 78,201 77,657 0 -224,724 -222,681 -217,982 -220,433 -
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 78,201 77,657 0 -224,724 -222,681 -217,982 -220,433 -
NOSH 604,340 604,340 2,042,946 2,042,946 2,042,946 2,042,946 2,042,946 -55.57%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 841.10% 903.02% 2.49% -0.46% -3.43% -4.26% -18.91% -
ROE 652.47% 649.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.00 9.20 2.98 4.14 3.81 3.88 3.60 97.48%
EPS 84.43 83.41 -0.18 -0.43 -0.61 -0.66 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1285 0.00 -0.11 -0.109 -0.1067 -0.1079 -
Adjusted Per Share Value based on latest NOSH - 2,042,946
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.94 8.23 9.01 12.52 11.52 11.73 10.89 -12.31%
EPS 75.50 74.59 -0.53 -1.31 -1.83 -1.99 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1149 0.00 -0.3325 -0.3295 -0.3225 -0.3262 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.11 0.11 0.005 0.01 0.01 0.01 0.015 -
P/RPS 1.10 1.20 0.17 0.24 0.26 0.26 0.42 89.89%
P/EPS 0.13 0.13 -2.84 -2.31 -1.65 -1.52 -1.62 -
EY 767.54 758.29 -35.16 -43.31 -60.64 -65.70 -61.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 27/05/22 24/02/22 29/11/21 30/09/21 28/05/21 -
Price 0.12 0.12 0.135 0.005 0.01 0.01 0.02 -
P/RPS 1.20 1.30 4.53 0.12 0.26 0.26 0.56 66.13%
P/EPS 0.14 0.14 -76.78 -1.15 -1.65 -1.52 -2.16 -
EY 703.58 695.10 -1.30 -86.63 -60.64 -65.70 -46.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 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