[PGB] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 37.59%
YoY- 72.42%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Revenue 176,036 110,888 77,627 79,305 207,222 296,127 399,172 -10.33%
PBT 7,219 9,959 -5,723 -1,882 -37,351 -17,589 -200,905 -
Tax -1,223 -2,019 500,869 -1,497 -22,308 -23,153 -4,868 -16.81%
NP 5,996 7,940 495,146 -3,379 -59,659 -40,742 -205,773 -
-
NP to SH 5,713 7,624 497,057 -13,424 -48,676 -41,931 -207,285 -
-
Tax Rate 16.94% 20.27% - - - - - -
Total Cost 170,040 102,948 -417,519 82,684 266,881 336,869 604,945 -15.56%
-
Net Worth 103,433 89,986 77,657 -217,982 -204,907 19,064 45,310 11.63%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Net Worth 103,433 89,986 77,657 -217,982 -204,907 19,064 45,310 11.63%
NOSH 675,852 604,340 604,340 2,042,946 2,042,954 2,042,954 1,853,022 -12.58%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
NP Margin 3.41% 7.16% 637.85% -4.26% -28.79% -13.76% -51.55% -
ROE 5.52% 8.47% 640.06% 0.00% 0.00% -219.95% -457.48% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 26.94 18.35 12.84 3.88 10.14 14.91 22.99 2.13%
EPS 0.87 1.26 82.25 -0.66 -1.52 -2.20 -11.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1489 0.1285 -0.1067 -0.1003 0.0096 0.0261 27.16%
Adjusted Per Share Value based on latest NOSH - 2,042,946
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 24.37 15.35 10.75 10.98 28.69 41.00 55.27 -10.34%
EPS 0.79 1.06 68.82 -1.86 -6.74 -5.81 -28.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1246 0.1075 -0.3018 -0.2837 0.0264 0.0627 11.63%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 -
Price 0.13 0.17 0.11 0.01 0.01 0.075 0.06 -
P/RPS 0.48 0.93 0.86 0.26 0.10 0.50 0.26 8.51%
P/EPS 14.87 13.48 0.13 -1.52 -0.42 -3.55 -0.50 -
EY 6.73 7.42 747.71 -65.71 -238.26 -28.15 -199.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 0.86 0.00 0.00 7.81 2.30 -12.84%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 29/08/24 30/08/23 30/08/22 30/09/21 26/08/20 28/02/18 28/02/17 -
Price 0.115 0.17 0.12 0.01 0.02 0.07 0.065 -
P/RPS 0.43 0.93 0.93 0.26 0.20 0.47 0.28 5.88%
P/EPS 13.15 13.48 0.15 -1.52 -0.84 -3.32 -0.54 -
EY 7.60 7.42 685.40 -65.71 -119.13 -30.16 -183.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.14 0.93 0.00 0.00 7.29 2.49 -15.08%

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