[PGB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 19.01%
YoY- -655.7%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 229,488 399,172 465,830 565,544 746,244 704,833 770,833 -55.38%
PBT 8,076 -200,905 -73,353 85,198 -108,836 -2,781 39,425 -65.21%
Tax -600 -4,868 -4,242 -175,050 -4,500 -11,550 -11,094 -85.67%
NP 7,476 -205,773 -77,596 -89,852 -113,336 -14,331 28,330 -58.82%
-
NP to SH 2,324 -207,285 -80,170 -94,624 -116,832 -18,643 24,666 -79.26%
-
Tax Rate 7.43% - - 205.46% - - 28.14% -
Total Cost 222,012 604,945 543,426 655,396 859,580 719,164 742,502 -55.25%
-
Net Worth 5,035,333 45,310 20,901,656 228,384 241,313 252,752 288,897 571.07%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,035,333 45,310 20,901,656 228,384 241,313 252,752 288,897 571.07%
NOSH 1,936,666 1,853,022 1,853,020 1,739,411 1,738,571 1,649,823 1,651,785 11.17%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.26% -51.55% -16.66% -15.89% -15.19% -2.03% 3.68% -
ROE 0.05% -457.48% -0.38% -41.43% -48.41% -7.38% 8.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.85 22.99 26.83 32.51 42.92 42.72 46.67 -59.86%
EPS 0.12 -11.53 -4.51 -5.44 -6.72 -1.13 1.49 -81.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 0.0261 12.04 0.1313 0.1388 0.1532 0.1749 503.59%
Adjusted Per Share Value based on latest NOSH - 1,740,769
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.96 59.06 68.92 83.68 110.42 104.29 114.05 -55.37%
EPS 0.34 -30.67 -11.86 -14.00 -17.29 -2.76 3.65 -79.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4503 0.067 30.9264 0.3379 0.3571 0.374 0.4275 571.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.09 0.06 0.065 0.07 0.085 0.105 0.10 -
P/RPS 0.76 0.26 0.24 0.22 0.20 0.25 0.21 135.53%
P/EPS 75.00 -0.50 -1.41 -1.29 -1.26 -9.29 6.70 399.67%
EY 1.33 -199.00 -71.05 -77.71 -79.06 -10.76 14.93 -80.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.30 0.01 0.53 0.61 0.69 0.57 -85.93%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 -
Price 0.085 0.065 0.055 0.075 0.075 0.085 0.105 -
P/RPS 0.72 0.28 0.20 0.23 0.17 0.20 0.22 120.27%
P/EPS 70.83 -0.54 -1.19 -1.38 -1.12 -7.52 7.03 365.83%
EY 1.41 -183.70 -83.97 -72.53 -89.60 -13.29 14.22 -78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.49 0.00 0.57 0.54 0.55 0.60 -86.40%

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