[PGB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 72.62%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 791,898 811,072 642,160 642,804 606,792 517,228 513,537 33.58%
PBT 29,718 5,272 -36,780 28,600 23,586 12,076 12,118 82.15%
Tax -9,566 -2,960 998 -10,666 -10,010 -8,080 -8,052 12.20%
NP 20,152 2,312 -35,782 17,933 13,576 3,996 4,066 191.54%
-
NP to SH 17,028 -1,040 -35,162 19,416 11,248 3,796 3,410 193.01%
-
Tax Rate 32.19% 56.15% - 37.29% 42.44% 66.91% 66.45% -
Total Cost 771,746 808,760 677,942 624,870 593,216 513,232 509,471 31.99%
-
Net Worth 290,294 227,630 246,041 309,269 285,726 281,039 240,847 13.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,294 227,630 246,041 309,269 285,726 281,039 240,847 13.29%
NOSH 1,637,307 1,300,000 1,397,965 1,386,857 1,371,707 1,355,714 1,262,962 18.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.54% 0.29% -5.57% 2.79% 2.24% 0.77% 0.79% -
ROE 5.87% -0.46% -14.29% 6.28% 3.94% 1.35% 1.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.37 62.39 45.94 46.35 44.24 38.15 40.66 12.30%
EPS 1.04 -0.08 -2.52 1.40 0.82 0.28 0.27 146.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1751 0.176 0.223 0.2083 0.2073 0.1907 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,396,562
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 117.17 120.01 95.01 95.11 89.78 76.53 75.98 33.58%
EPS 2.52 -0.15 -5.20 2.87 1.66 0.56 0.50 194.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4295 0.3368 0.364 0.4576 0.4228 0.4158 0.3564 13.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.135 0.155 0.285 0.31 0.315 0.375 -
P/RPS 0.24 0.22 0.34 0.61 0.70 0.83 0.92 -59.27%
P/EPS 11.06 -168.75 -6.16 20.36 37.80 112.50 138.89 -81.57%
EY 9.04 -0.59 -16.23 4.91 2.65 0.89 0.72 442.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.88 1.28 1.49 1.52 1.97 -52.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.095 0.115 0.15 0.215 0.295 0.32 0.405 -
P/RPS 0.20 0.18 0.33 0.46 0.67 0.84 1.00 -65.90%
P/EPS 9.13 -143.75 -5.96 15.36 35.98 114.29 150.00 -84.60%
EY 10.95 -0.70 -16.77 6.51 2.78 0.88 0.67 547.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.85 0.96 1.42 1.54 2.12 -59.91%

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