[PGB] QoQ TTM 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- 59.41%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 61,300 60,446 55,597 60,872 84,603 77,852 79,305 -15.73%
PBT -2,168 -7,648 -14,201 2,327 1,020 -1,133 -1,880 9.93%
Tax 515,830 516,057 516,252 -809 -1,413 -1,537 -1,497 -
NP 513,662 508,409 502,051 1,518 -393 -2,670 -3,377 -
-
NP to SH 515,708 510,240 504,090 -3,592 -8,849 -12,389 -13,422 -
-
Tax Rate - - - 34.77% 138.53% - - -
Total Cost -452,362 -447,963 -446,454 59,354 84,996 80,522 82,682 -
-
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 837.95% 841.10% 903.02% 2.49% -0.46% -3.43% -4.26% -
ROE 640.65% 652.47% 649.12% 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 10.14 10.00 9.20 2.98 4.14 3.81 3.88 89.39%
EPS 85.33 84.43 83.41 -0.18 -0.43 -0.61 -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 8.49 8.37 7.70 8.43 11.71 10.78 10.98 -15.71%
EPS 71.40 70.65 69.80 -0.50 -1.23 -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 2.02 1.10 1.20 0.17 0.24 0.26 0.26 290.80%
P/EPS 0.24 0.13 0.13 -2.84 -2.31 -1.65 -1.52 -
EY 416.26 767.54 758.29 -35.16 -43.31 -60.64 -65.70 -
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 1.97 1.20 1.30 4.53 0.12 0.26 0.26 284.34%
P/EPS 0.23 0.14 0.14 -76.78 -1.15 -1.65 -1.52 -
EY 426.67 703.58 695.10 -1.30 -86.63 -60.64 -65.70 -
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