[PGB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -86.53%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 642,804 606,792 517,228 513,537 498,108 462,404 400,600 37.02%
PBT 28,600 23,586 12,076 12,118 36,870 35,116 30,144 -3.44%
Tax -10,666 -10,010 -8,080 -8,052 -11,161 -10,788 -10,068 3.91%
NP 17,933 13,576 3,996 4,066 25,709 24,328 20,076 -7.24%
-
NP to SH 19,416 11,248 3,796 3,410 25,324 23,550 20,124 -2.35%
-
Tax Rate 37.29% 42.44% 66.91% 66.45% 30.27% 30.72% 33.40% -
Total Cost 624,870 593,216 513,232 509,471 472,398 438,076 380,524 39.14%
-
Net Worth 309,269 285,726 281,039 240,847 246,539 240,406 234,370 20.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 309,269 285,726 281,039 240,847 246,539 240,406 234,370 20.28%
NOSH 1,386,857 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 1,227,073 8.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.79% 2.24% 0.77% 0.79% 5.16% 5.26% 5.01% -
ROE 6.28% 3.94% 1.35% 1.42% 10.27% 9.80% 8.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.35 44.24 38.15 40.66 40.39 37.70 32.65 26.28%
EPS 1.40 0.82 0.28 0.27 2.05 1.92 1.64 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.2083 0.2073 0.1907 0.1999 0.196 0.191 10.86%
Adjusted Per Share Value based on latest NOSH - 1,256,693
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.11 89.78 76.53 75.98 73.70 68.42 59.27 37.02%
EPS 2.87 1.66 0.56 0.50 3.75 3.48 2.98 -2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4576 0.4228 0.4158 0.3564 0.3648 0.3557 0.3468 20.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.285 0.31 0.315 0.375 0.32 0.24 0.205 -
P/RPS 0.61 0.70 0.83 0.92 0.79 0.64 0.63 -2.12%
P/EPS 20.36 37.80 112.50 138.89 15.58 12.50 12.50 38.39%
EY 4.91 2.65 0.89 0.72 6.42 8.00 8.00 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.49 1.52 1.97 1.60 1.22 1.07 12.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 -
Price 0.215 0.295 0.32 0.405 0.36 0.345 0.265 -
P/RPS 0.46 0.67 0.84 1.00 0.89 0.92 0.81 -31.39%
P/EPS 15.36 35.98 114.29 150.00 17.53 17.97 16.16 -3.32%
EY 6.51 2.78 0.88 0.67 5.70 5.57 6.19 3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.42 1.54 2.12 1.80 1.76 1.39 -21.84%

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