[PGB] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -97.55%
YoY- 198.39%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Revenue 137,316 110,536 72,588 53,192 88,506 361,660 229,488 -6.61%
PBT -16,064 3,456 13,332 -12,880 -23,802 18,484 8,076 -
Tax -1,744 -2,648 -1,132 -352 -288 -10,260 -600 15.27%
NP -17,808 808 12,200 -13,232 -24,090 8,224 7,476 -
-
NP to SH -18,064 128 12,200 -12,400 -24,798 -3,040 2,324 -
-
Tax Rate - 76.62% 8.49% - - 55.51% 7.43% -
Total Cost 155,124 109,728 60,388 66,424 112,596 353,436 222,012 -4.66%
-
Net Worth 99,286 95,062 78,201 -222,681 -205,724 15,322 5,035,333 -40.72%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Net Worth 99,286 95,062 78,201 -222,681 -205,724 15,322 5,035,333 -40.72%
NOSH 654,492 634,982 604,340 2,042,946 2,042,954 2,042,954 1,936,666 -13.45%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
NP Margin -12.97% 0.73% 16.81% -24.88% -27.22% 2.27% 3.26% -
ROE -18.19% 0.13% 15.60% 0.00% 0.00% -19.84% 0.05% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
RPS 20.98 18.29 12.01 2.60 4.33 17.70 11.85 7.90%
EPS -2.76 0.04 2.00 -0.60 -1.20 -0.16 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1573 0.1294 -0.109 -0.1007 0.0075 2.60 -31.51%
Adjusted Per Share Value based on latest NOSH - 604,340
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
RPS 19.01 15.30 10.05 7.36 12.25 50.07 31.77 -6.61%
EPS -2.50 0.02 1.69 -1.72 -3.43 -0.42 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1316 0.1083 -0.3083 -0.2848 0.0212 6.9718 -40.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/03/18 31/03/17 -
Price 0.12 0.17 0.11 0.01 0.01 0.03 0.09 -
P/RPS 0.57 0.93 0.92 0.38 0.23 0.17 0.76 -3.75%
P/EPS -4.35 802.64 5.45 -1.65 -0.82 -20.16 75.00 -
EY -23.00 0.12 18.35 -60.70 -121.38 -4.96 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 0.85 0.00 0.00 4.00 0.03 54.60%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Date 25/11/24 27/11/23 29/11/22 29/11/21 23/11/20 31/05/18 19/05/17 -
Price 0.115 0.15 0.12 0.01 0.015 0.03 0.085 -
P/RPS 0.55 0.82 1.00 0.38 0.35 0.17 0.72 -3.52%
P/EPS -4.17 708.21 5.94 -1.65 -1.24 -20.16 70.83 -
EY -24.00 0.14 16.82 -60.70 -80.92 -4.96 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.93 0.00 0.00 4.00 0.03 53.81%

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