[PGB] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -39.59%
YoY- -99.1%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
Revenue 182,731 120,375 60,446 77,852 84,474 329,171 269,982 -5.06%
PBT 2,339 7,490 -7,648 -1,133 -57,156 -14,990 -171,678 -
Tax -997 -2,398 516,057 -1,537 -969 -25,565 -3,892 -16.59%
NP 1,342 5,092 508,409 -2,670 -58,125 -40,555 -175,570 -
-
NP to SH 1,165 4,606 510,240 -12,389 -40,362 -43,273 -177,496 -
-
Tax Rate 42.63% 32.02% - - - - - -
Total Cost 181,389 115,283 -447,963 80,522 142,599 369,726 445,552 -11.28%
-
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 0.73% 4.23% 841.10% -3.43% -68.81% -12.32% -65.03% -
ROE 1.17% 4.85% 652.47% 0.00% 0.00% -282.42% -3.53% -
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 27.92 19.92 10.00 3.81 4.13 16.11 13.94 9.69%
EPS 0.18 0.76 84.43 -0.61 -1.98 -2.12 -9.17 -
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 - 634,982
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/18 31/03/17 CAGR
RPS 25.30 16.67 8.37 10.78 11.70 45.58 37.38 -5.06%
EPS 0.16 0.64 70.65 -1.72 -5.59 -5.99 -24.58 -
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 0.43 0.85 1.10 0.26 0.24 0.19 0.65 -5.35%
P/EPS 67.42 22.31 0.13 -1.65 -0.51 -1.42 -0.98 -
EY 1.48 4.48 767.54 -60.64 -197.57 -70.61 -101.83 -
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 0.41 0.75 1.20 0.26 0.36 0.19 0.61 -5.15%
P/EPS 64.61 19.68 0.14 -1.65 -0.76 -1.42 -0.93 -
EY 1.55 5.08 703.58 -60.64 -131.71 -70.61 -107.82 -
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